[HEXZA] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -32.76%
YoY- 25.91%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 111,214 102,552 122,324 147,838 154,316 135,450 122,962 -1.65%
PBT 9,116 -43,182 52,410 25,838 23,916 9,202 4,444 12.71%
Tax -1,820 -3,144 -2,062 -3,622 -4,902 -1,686 -632 19.26%
NP 7,296 -46,326 50,348 22,216 19,014 7,516 3,812 11.42%
-
NP to SH 6,836 -47,538 48,582 21,210 16,846 7,258 3,344 12.65%
-
Tax Rate 19.96% - 3.93% 14.02% 20.50% 18.32% 14.22% -
Total Cost 103,918 148,878 71,976 125,622 135,302 127,934 119,150 -2.25%
-
Net Worth 184,349 210,399 234,444 216,410 212,402 210,399 208,395 -2.02%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 20,038 - - - - - - -
Div Payout % 293.12% - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 184,349 210,399 234,444 216,410 212,402 210,399 208,395 -2.02%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.56% -45.17% 41.16% 15.03% 12.32% 5.55% 3.10% -
ROE 3.71% -22.59% 20.72% 9.80% 7.93% 3.45% 1.60% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.50 51.18 61.05 73.78 77.01 67.60 61.36 -1.65%
EPS 3.40 -23.80 24.20 10.60 8.40 3.60 1.60 13.37%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.05 1.17 1.08 1.06 1.05 1.04 -2.02%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.50 51.18 61.05 73.78 77.01 67.60 61.36 -1.65%
EPS 3.40 -23.80 24.20 10.60 8.40 3.60 1.60 13.37%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 1.05 1.17 1.08 1.06 1.05 1.04 -2.02%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.675 0.825 0.925 0.91 0.675 0.655 0.56 -
P/RPS 1.22 1.61 1.52 1.23 0.88 0.97 0.91 5.00%
P/EPS 19.79 -3.48 3.82 8.60 8.03 18.08 33.56 -8.42%
EY 5.05 -28.76 26.21 11.63 12.45 5.53 2.98 9.18%
DY 14.81 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.79 0.79 0.84 0.64 0.62 0.54 5.15%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 12/02/18 16/02/17 28/01/16 11/02/15 26/02/14 27/02/13 -
Price 0.705 0.77 1.04 0.89 0.77 0.70 0.565 -
P/RPS 1.27 1.50 1.70 1.21 1.00 1.04 0.92 5.51%
P/EPS 20.67 -3.25 4.29 8.41 9.16 19.33 33.86 -7.89%
EY 4.84 -30.81 23.31 11.89 10.92 5.17 2.95 8.59%
DY 14.18 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.73 0.89 0.82 0.73 0.67 0.54 6.08%

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