[HEXZA] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -4.59%
YoY- -198.0%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 78,137 94,690 106,521 99,733 122,459 143,780 155,085 -10.78%
PBT 16,319 18,745 12,923 -23,048 30,558 19,314 20,106 -3.41%
Tax -3,467 -3,473 -1,806 -3,131 -1,736 -3,133 -4,623 -4.67%
NP 12,852 15,272 11,117 -26,179 28,822 16,181 15,483 -3.05%
-
NP to SH 12,689 14,434 10,658 -27,017 27,568 15,180 13,853 -1.45%
-
Tax Rate 21.25% 18.53% 13.98% - 5.68% 16.22% 22.99% -
Total Cost 65,285 79,418 95,404 125,912 93,637 127,599 139,602 -11.88%
-
Net Worth 258,490 216,410 200,380 208,395 240,456 218,414 216,410 3.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 10,019 10,019 9,017 9,017 8,015 -
Div Payout % - - 94.00% 0.00% 32.71% 59.40% 57.86% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 258,490 216,410 200,380 208,395 240,456 218,414 216,410 3.00%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 0.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 16.45% 16.13% 10.44% -26.25% 23.54% 11.25% 9.98% -
ROE 4.91% 6.67% 5.32% -12.96% 11.46% 6.95% 6.40% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 38.99 47.26 53.16 49.77 61.11 71.75 77.40 -10.78%
EPS 6.33 7.20 5.32 -13.48 13.76 7.58 6.91 -1.44%
DPS 0.00 0.00 5.00 5.00 4.50 4.50 4.00 -
NAPS 1.29 1.08 1.00 1.04 1.20 1.09 1.08 3.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 38.99 47.26 53.16 49.77 61.11 71.75 77.40 -10.78%
EPS 6.33 7.20 5.32 -13.48 13.76 7.58 6.91 -1.44%
DPS 0.00 0.00 5.00 5.00 4.50 4.50 4.00 -
NAPS 1.29 1.08 1.00 1.04 1.20 1.09 1.08 3.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.07 0.695 0.705 0.69 1.11 0.875 0.82 -
P/RPS 2.74 1.47 1.33 1.39 1.82 1.22 1.06 17.13%
P/EPS 16.90 9.65 13.25 -5.12 8.07 11.55 11.86 6.07%
EY 5.92 10.36 7.54 -19.54 12.39 8.66 8.43 -5.71%
DY 0.00 0.00 7.09 7.25 4.05 5.14 4.88 -
P/NAPS 0.83 0.64 0.71 0.66 0.92 0.80 0.76 1.47%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/05/21 26/06/20 26/07/19 30/05/18 25/05/17 12/05/16 15/05/15 -
Price 1.15 1.14 0.70 0.69 1.15 0.895 0.875 -
P/RPS 2.95 2.41 1.32 1.39 1.88 1.25 1.13 17.32%
P/EPS 18.16 15.83 13.16 -5.12 8.36 11.81 12.66 6.19%
EY 5.51 6.32 7.60 -19.54 11.96 8.46 7.90 -5.82%
DY 0.00 0.00 7.14 7.25 3.91 5.03 4.57 -
P/NAPS 0.89 1.06 0.70 0.66 0.96 0.82 0.81 1.58%

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