[HEXZA] YoY Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 22.14%
YoY- -4.67%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 112,777 141,432 150,179 145,341 124,557 148,616 146,786 -4.29%
PBT 25,422 20,701 19,358 10,747 10,073 8,978 16,268 7.71%
Tax -2,261 -3,422 -3,844 -2,164 -1,191 -2,176 -2,832 -3.68%
NP 23,161 17,279 15,514 8,583 8,882 6,802 13,436 9.49%
-
NP to SH 22,227 15,999 14,031 8,079 8,475 5,962 12,104 10.65%
-
Tax Rate 8.89% 16.53% 19.86% 20.14% 11.82% 24.24% 17.41% -
Total Cost 89,616 124,153 134,665 136,758 115,675 141,814 133,350 -6.40%
-
Net Worth 238,452 220,418 218,414 216,410 214,406 214,406 209,802 2.15%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 10,019 9,017 9,017 8,015 8,015 8,015 8,069 3.67%
Div Payout % 45.08% 56.36% 64.27% 99.21% 94.57% 134.44% 66.67% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 238,452 220,418 218,414 216,410 214,406 214,406 209,802 2.15%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 201,733 -0.11%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 20.54% 12.22% 10.33% 5.91% 7.13% 4.58% 9.15% -
ROE 9.32% 7.26% 6.42% 3.73% 3.95% 2.78% 5.77% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 56.28 70.58 74.95 72.53 62.16 74.17 72.76 -4.18%
EPS 11.10 8.00 7.00 4.00 4.20 3.00 6.00 10.78%
DPS 5.00 4.50 4.50 4.00 4.00 4.00 4.00 3.78%
NAPS 1.19 1.10 1.09 1.08 1.07 1.07 1.04 2.26%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 56.28 70.58 74.95 72.53 62.16 74.17 73.25 -4.29%
EPS 11.10 8.00 7.00 4.00 4.20 3.00 6.04 10.66%
DPS 5.00 4.50 4.50 4.00 4.00 4.00 4.03 3.65%
NAPS 1.19 1.10 1.09 1.08 1.07 1.07 1.047 2.15%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.98 0.855 0.805 0.745 0.56 0.60 0.60 -
P/RPS 1.74 1.21 1.07 1.03 0.90 0.81 0.82 13.34%
P/EPS 8.83 10.71 11.50 18.48 13.24 20.17 10.00 -2.05%
EY 11.32 9.34 8.70 5.41 7.55 4.96 10.00 2.08%
DY 5.10 5.26 5.59 5.37 7.14 6.67 6.67 -4.37%
P/NAPS 0.82 0.78 0.74 0.69 0.52 0.56 0.58 5.93%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 24/08/16 26/08/15 27/08/14 28/08/13 30/08/12 26/08/11 -
Price 0.97 0.90 0.755 0.815 0.565 0.62 0.56 -
P/RPS 1.72 1.28 1.01 1.12 0.91 0.84 0.77 14.31%
P/EPS 8.74 11.27 10.78 20.21 13.36 20.84 9.33 -1.08%
EY 11.44 8.87 9.27 4.95 7.49 4.80 10.71 1.10%
DY 5.15 5.00 5.96 4.91 7.08 6.45 7.14 -5.29%
P/NAPS 0.82 0.82 0.69 0.75 0.53 0.58 0.54 7.20%

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