[HEXZA] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -2.51%
YoY- -45.31%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 142,145 150,677 137,685 122,617 148,293 150,268 160,616 -2.01%
PBT 20,842 20,902 8,424 4,701 9,004 13,654 24,573 -2.70%
Tax -3,860 -4,809 -1,530 -972 -2,210 -3,293 -5,217 -4.89%
NP 16,982 16,093 6,893 3,729 6,793 10,361 19,356 -2.15%
-
NP to SH 15,845 14,313 6,614 3,260 5,961 9,034 18,070 -2.16%
-
Tax Rate 18.52% 23.01% 18.16% 20.68% 24.54% 24.12% 21.23% -
Total Cost 125,162 134,584 130,792 118,888 141,500 139,906 141,260 -1.99%
-
Net Worth 218,414 216,410 210,399 208,395 202,383 205,272 191,336 2.22%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 218,414 216,410 210,399 208,395 202,383 205,272 191,336 2.22%
NOSH 200,380 200,380 200,380 200,380 200,380 199,294 199,308 0.08%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.95% 10.68% 5.01% 3.04% 4.58% 6.90% 12.05% -
ROE 7.25% 6.61% 3.14% 1.56% 2.95% 4.40% 9.44% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 70.94 75.20 68.71 61.19 74.01 75.40 80.59 -2.10%
EPS 7.87 7.20 3.33 1.60 2.93 4.53 9.07 -2.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.05 1.04 1.01 1.03 0.96 2.13%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 70.94 75.20 68.71 61.19 74.01 74.99 80.16 -2.01%
EPS 7.87 7.20 3.33 1.60 2.93 4.51 9.02 -2.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.05 1.04 1.01 1.0244 0.9549 2.22%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.875 0.82 0.69 0.565 0.61 0.62 0.58 -
P/RPS 1.23 1.09 1.00 0.92 0.82 0.82 0.72 9.32%
P/EPS 11.07 11.48 20.90 34.73 20.50 13.68 6.40 9.55%
EY 9.04 8.71 4.78 2.88 4.88 7.31 15.63 -8.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 0.66 0.54 0.60 0.60 0.60 4.90%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 15/05/15 28/05/14 22/05/13 22/05/12 26/05/11 18/05/10 -
Price 0.895 0.875 0.74 0.58 0.58 0.68 0.56 -
P/RPS 1.26 1.16 1.08 0.95 0.78 0.90 0.69 10.54%
P/EPS 11.32 12.25 22.42 35.65 19.50 15.00 6.18 10.60%
EY 8.84 8.16 4.46 2.81 5.13 6.67 16.19 -9.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 0.70 0.56 0.57 0.66 0.58 5.93%

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