[HEXZA] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 27.65%
YoY- -209.99%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 111,214 113,808 100,144 98,713 102,552 100,132 112,777 -0.92%
PBT 9,116 11,312 -16,768 -30,644 -43,182 -96,116 25,422 -49.43%
Tax -1,820 -2,300 -2,401 -2,772 -3,144 -3,628 -2,261 -13.43%
NP 7,296 9,012 -19,169 -33,416 -46,326 -99,744 23,161 -53.60%
-
NP to SH 6,836 8,464 -19,962 -34,392 -47,538 -101,132 22,227 -54.33%
-
Tax Rate 19.96% 20.33% - - - - 8.89% -
Total Cost 103,918 104,796 119,313 132,129 148,878 199,876 89,616 10.34%
-
Net Worth 184,349 226,429 218,414 208,395 210,399 218,414 238,452 -15.72%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 20,038 - - - - - 10,019 58.53%
Div Payout % 293.12% - - - - - 45.08% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 184,349 226,429 218,414 208,395 210,399 218,414 238,452 -15.72%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.56% 7.92% -19.14% -33.85% -45.17% -99.61% 20.54% -
ROE 3.71% 3.74% -9.14% -16.50% -22.59% -46.30% 9.32% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 55.50 56.80 49.98 49.26 51.18 49.97 56.28 -0.92%
EPS 3.40 4.40 -10.00 -17.20 -23.80 -50.40 11.10 -54.46%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 5.00 58.53%
NAPS 0.92 1.13 1.09 1.04 1.05 1.09 1.19 -15.72%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 55.50 56.80 49.98 49.26 51.18 49.97 56.28 -0.92%
EPS 3.40 4.40 -10.00 -17.20 -23.80 -50.40 11.10 -54.46%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 5.00 58.53%
NAPS 0.92 1.13 1.09 1.04 1.05 1.09 1.19 -15.72%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.675 0.72 0.66 0.69 0.825 0.925 0.98 -
P/RPS 1.22 1.27 1.32 1.40 1.61 1.85 1.74 -21.02%
P/EPS 19.79 17.05 -6.63 -4.02 -3.48 -1.83 8.83 71.00%
EY 5.05 5.87 -15.09 -24.87 -28.76 -54.56 11.32 -41.52%
DY 14.81 0.00 0.00 0.00 0.00 0.00 5.10 103.14%
P/NAPS 0.73 0.64 0.61 0.66 0.79 0.85 0.82 -7.43%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 24/08/18 30/05/18 12/02/18 24/11/17 25/08/17 -
Price 0.705 0.845 0.715 0.69 0.77 0.94 0.97 -
P/RPS 1.27 1.49 1.43 1.40 1.50 1.88 1.72 -18.26%
P/EPS 20.67 20.00 -7.18 -4.02 -3.25 -1.86 8.74 77.23%
EY 4.84 5.00 -13.93 -24.87 -30.81 -53.69 11.44 -43.55%
DY 14.18 0.00 0.00 0.00 0.00 0.00 5.15 96.08%
P/NAPS 0.77 0.75 0.66 0.66 0.73 0.86 0.82 -4.09%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment