[HEXZA] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
08-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -51.86%
YoY- 51.79%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 137,204 149,084 157,044 125,760 125,340 141,940 154,748 -1.98%
PBT 61,872 36,360 24,692 4,772 1,596 7,288 17,836 23.01%
Tax -520 -3,784 -5,584 -664 1,248 -1,080 -3,980 -28.74%
NP 61,352 32,576 19,108 4,108 2,844 6,208 13,856 28.11%
-
NP to SH 59,240 31,544 16,628 4,080 2,688 5,076 11,768 30.88%
-
Tax Rate 0.84% 10.41% 22.61% 13.91% -78.20% 14.82% 22.31% -
Total Cost 75,852 116,508 137,936 121,652 122,496 135,732 140,892 -9.79%
-
Net Worth 236,448 224,425 220,418 214,406 214,406 211,499 203,978 2.49%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 236,448 224,425 220,418 214,406 214,406 211,499 203,978 2.49%
NOSH 200,380 200,380 200,380 200,380 200,380 211,499 196,133 0.35%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 44.72% 21.85% 12.17% 3.27% 2.27% 4.37% 8.95% -
ROE 25.05% 14.06% 7.54% 1.90% 1.25% 2.40% 5.77% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 68.47 74.40 78.37 62.76 62.55 67.11 78.90 -2.33%
EPS 29.60 15.60 8.40 2.00 1.20 2.40 6.00 30.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.12 1.10 1.07 1.07 1.00 1.04 2.12%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 68.47 74.40 78.37 62.76 62.55 70.84 77.23 -1.98%
EPS 29.60 15.60 8.40 2.00 1.20 2.53 5.87 30.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.12 1.10 1.07 1.07 1.0555 1.018 2.48%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.92 0.84 0.81 0.61 0.60 0.57 0.62 -
P/RPS 1.34 1.13 1.03 0.97 0.96 0.85 0.79 9.19%
P/EPS 3.11 5.34 9.76 29.96 44.73 23.75 10.33 -18.11%
EY 32.13 18.74 10.24 3.34 2.24 4.21 9.68 22.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.75 0.74 0.57 0.56 0.57 0.60 4.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 19/11/15 21/11/14 08/11/13 26/11/12 25/11/11 19/11/10 -
Price 0.925 0.935 0.795 0.78 0.63 0.65 0.69 -
P/RPS 1.35 1.26 1.01 1.24 1.01 0.97 0.87 7.59%
P/EPS 3.13 5.94 9.58 38.31 46.96 27.08 11.50 -19.48%
EY 31.96 16.84 10.44 2.61 2.13 3.69 8.70 24.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.72 0.73 0.59 0.65 0.66 2.82%

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