[HEXZA] YoY TTM Result on 30-Sep-2017 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -180.36%
YoY- -177.93%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 86,017 101,971 103,563 103,509 139,019 148,189 153,162 -9.16%
PBT 21,071 11,495 10,089 -14,073 27,079 22,276 15,727 4.99%
Tax -3,930 -2,548 -2,069 -3,038 -2,606 -3,395 -3,394 2.47%
NP 17,141 8,947 8,020 -17,111 24,473 18,881 12,333 5.63%
-
NP to SH 16,675 8,075 7,437 -17,864 22,924 17,760 11,216 6.82%
-
Tax Rate 18.65% 22.17% 20.51% - 9.62% 15.24% 21.58% -
Total Cost 68,876 93,024 95,543 120,620 114,546 129,308 140,829 -11.22%
-
Net Worth 264,501 210,399 226,429 218,414 236,448 224,425 220,418 3.08%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - 10,019 - 10,019 9,017 9,017 8,015 -
Div Payout % - 124.07% - 0.00% 39.33% 50.77% 71.46% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 264,501 210,399 226,429 218,414 236,448 224,425 220,418 3.08%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 19.93% 8.77% 7.74% -16.53% 17.60% 12.74% 8.05% -
ROE 6.30% 3.84% 3.28% -8.18% 9.70% 7.91% 5.09% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 42.93 50.89 51.68 51.66 69.38 73.95 76.44 -9.15%
EPS 8.32 4.03 3.71 -8.92 11.44 8.86 5.60 6.81%
DPS 0.00 5.00 0.00 5.00 4.50 4.50 4.00 -
NAPS 1.32 1.05 1.13 1.09 1.18 1.12 1.10 3.08%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 42.93 50.89 51.68 51.66 69.38 73.95 76.44 -9.15%
EPS 8.32 4.03 3.71 -8.92 11.44 8.86 5.60 6.81%
DPS 0.00 5.00 0.00 5.00 4.50 4.50 4.00 -
NAPS 1.32 1.05 1.13 1.09 1.18 1.12 1.10 3.08%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.09 0.73 0.72 0.925 0.92 0.84 0.81 -
P/RPS 2.54 1.43 1.39 1.79 1.33 1.14 1.06 15.66%
P/EPS 13.10 18.11 19.40 -10.38 8.04 9.48 14.47 -1.64%
EY 7.63 5.52 5.15 -9.64 12.44 10.55 6.91 1.66%
DY 0.00 6.85 0.00 5.41 4.89 5.36 4.94 -
P/NAPS 0.83 0.70 0.64 0.85 0.78 0.75 0.74 1.92%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 27/11/20 15/11/19 23/11/18 24/11/17 18/11/16 19/11/15 21/11/14 -
Price 1.39 0.80 0.845 0.94 0.925 0.935 0.795 -
P/RPS 3.24 1.57 1.63 1.82 1.33 1.26 1.04 20.83%
P/EPS 16.70 19.85 22.77 -10.54 8.09 10.55 14.20 2.73%
EY 5.99 5.04 4.39 -9.48 12.37 9.48 7.04 -2.65%
DY 0.00 6.25 0.00 5.32 4.86 4.81 5.03 -
P/NAPS 1.05 0.76 0.75 0.86 0.78 0.83 0.72 6.48%

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