[HEXZA] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -21.94%
YoY- -57.15%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 124,662 124,557 129,359 136,073 144,466 148,616 145,305 -9.70%
PBT 10,867 10,073 5,751 6,493 7,555 8,978 12,780 -10.23%
Tax -1,669 -1,191 -1,247 -1,699 -1,594 -2,176 -2,020 -11.93%
NP 9,198 8,882 4,504 4,794 5,961 6,802 10,760 -9.91%
-
NP to SH 8,823 8,475 3,936 4,188 5,365 5,962 9,799 -6.74%
-
Tax Rate 15.36% 11.82% 21.68% 26.17% 21.10% 24.24% 15.81% -
Total Cost 115,464 115,675 124,855 131,279 138,505 141,814 134,545 -9.68%
-
Net Worth 214,406 214,406 208,395 208,395 214,406 214,406 202,383 3.91%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,015 8,015 8,015 8,015 8,015 8,015 7,893 1.02%
Div Payout % 90.84% 94.57% 203.64% 191.38% 149.40% 134.44% 80.55% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 214,406 214,406 208,395 208,395 214,406 214,406 202,383 3.91%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.38% 7.13% 3.48% 3.52% 4.13% 4.58% 7.41% -
ROE 4.12% 3.95% 1.89% 2.01% 2.50% 2.78% 4.84% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 62.21 62.16 64.56 67.91 72.10 74.17 72.51 -9.70%
EPS 4.40 4.23 1.96 2.09 2.68 2.98 4.89 -6.79%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.94 1.01%
NAPS 1.07 1.07 1.04 1.04 1.07 1.07 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 62.21 62.16 64.56 67.91 72.10 74.17 72.51 -9.70%
EPS 4.40 4.23 1.96 2.09 2.68 2.98 4.89 -6.79%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 3.94 1.01%
NAPS 1.07 1.07 1.04 1.04 1.07 1.07 1.01 3.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.61 0.56 0.565 0.56 0.60 0.60 0.61 -
P/RPS 0.98 0.90 0.88 0.82 0.83 0.81 0.84 10.81%
P/EPS 13.85 13.24 28.76 26.79 22.41 20.17 12.47 7.24%
EY 7.22 7.55 3.48 3.73 4.46 4.96 8.02 -6.75%
DY 6.56 7.14 7.08 7.14 6.67 6.67 6.46 1.02%
P/NAPS 0.57 0.52 0.54 0.54 0.56 0.56 0.60 -3.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/11/13 28/08/13 22/05/13 27/02/13 26/11/12 30/08/12 22/05/12 -
Price 0.78 0.565 0.58 0.565 0.63 0.62 0.58 -
P/RPS 1.25 0.91 0.90 0.83 0.87 0.84 0.80 34.61%
P/EPS 17.71 13.36 29.53 27.03 23.53 20.84 11.86 30.61%
EY 5.65 7.49 3.39 3.70 4.25 4.80 8.43 -23.39%
DY 5.13 7.08 6.90 7.08 6.35 6.45 6.79 -17.03%
P/NAPS 0.73 0.53 0.56 0.54 0.59 0.58 0.57 17.91%

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