[HEXZA] QoQ TTM Result on 30-Sep-2017 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -180.36%
YoY- -177.93%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 100,144 99,733 102,891 103,509 112,777 122,459 129,232 -15.67%
PBT -16,768 -23,048 -22,372 -14,073 25,424 30,558 33,987 -
Tax -2,401 -3,131 -2,802 -3,038 -2,261 -1,736 -2,642 -6.19%
NP -19,169 -26,179 -25,174 -17,111 23,163 28,822 31,345 -
-
NP to SH -19,962 -27,017 -25,831 -17,864 22,229 27,568 29,686 -
-
Tax Rate - - - - 8.89% 5.68% 7.77% -
Total Cost 119,313 125,912 128,065 120,620 89,614 93,637 97,887 14.14%
-
Net Worth 218,414 208,395 210,399 218,414 238,452 240,456 234,444 -4.62%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 10,019 10,019 10,019 10,019 9,017 9,017 -
Div Payout % - 0.00% 0.00% 0.00% 45.07% 32.71% 30.37% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 218,414 208,395 210,399 218,414 238,452 240,456 234,444 -4.62%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin -19.14% -26.25% -24.47% -16.53% 20.54% 23.54% 24.25% -
ROE -9.14% -12.96% -12.28% -8.18% 9.32% 11.46% 12.66% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 49.98 49.77 51.35 51.66 56.28 61.11 64.49 -15.66%
EPS -9.96 -13.48 -12.89 -8.92 11.09 13.76 14.81 -
DPS 0.00 5.00 5.00 5.00 5.00 4.50 4.50 -
NAPS 1.09 1.04 1.05 1.09 1.19 1.20 1.17 -4.62%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 49.98 49.77 51.35 51.66 56.28 61.11 64.49 -15.66%
EPS -9.96 -13.48 -12.89 -8.92 11.09 13.76 14.81 -
DPS 0.00 5.00 5.00 5.00 5.00 4.50 4.50 -
NAPS 1.09 1.04 1.05 1.09 1.19 1.20 1.17 -4.62%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.66 0.69 0.825 0.925 0.98 1.11 0.925 -
P/RPS 1.32 1.39 1.61 1.79 1.74 1.82 1.43 -5.21%
P/EPS -6.63 -5.12 -6.40 -10.38 8.83 8.07 6.24 -
EY -15.09 -19.54 -15.63 -9.64 11.32 12.39 16.02 -
DY 0.00 7.25 6.06 5.41 5.10 4.05 4.86 -
P/NAPS 0.61 0.66 0.79 0.85 0.82 0.92 0.79 -15.87%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 30/05/18 12/02/18 24/11/17 25/08/17 25/05/17 16/02/17 -
Price 0.715 0.69 0.77 0.94 0.97 1.15 1.04 -
P/RPS 1.43 1.39 1.50 1.82 1.72 1.88 1.61 -7.61%
P/EPS -7.18 -5.12 -5.97 -10.54 8.74 8.36 7.02 -
EY -13.93 -19.54 -16.74 -9.48 11.44 11.96 14.25 -
DY 0.00 7.25 6.49 5.32 5.15 3.91 4.33 -
P/NAPS 0.66 0.66 0.73 0.86 0.82 0.96 0.89 -18.11%

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