Highlights

[HEXZA] QoQ Annualized Quarter Result on 2013-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     159.97%    YoY -     42.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 137,685 135,450 125,760 124,557 122,617 122,962 125,340 6.47%
  QoQ % 1.65% 7.71% 0.97% 1.58% -0.28% -1.90% -
  Horiz. % 109.85% 108.07% 100.34% 99.38% 97.83% 98.10% 100.00%
PBT 8,424 9,202 4,772 10,073 4,701 4,444 1,596 203.46%
  QoQ % -8.45% 92.83% -52.63% 114.26% 5.79% 178.45% -
  Horiz. % 527.82% 576.57% 299.00% 631.14% 294.57% 278.45% 100.00%
Tax -1,530 -1,686 -664 -1,191 -972 -632 1,248 -
  QoQ % 9.21% -153.92% 44.25% -22.53% -53.80% -150.64% -
  Horiz. % -122.65% -135.10% -53.21% -95.43% -77.88% -50.64% 100.00%
NP 6,893 7,516 4,108 8,882 3,729 3,812 2,844 80.54%
  QoQ % -8.28% 82.96% -53.75% 138.17% -2.17% 34.04% -
  Horiz. % 242.38% 264.28% 144.44% 312.31% 131.13% 134.04% 100.00%
NP to SH 6,614 7,258 4,080 8,475 3,260 3,344 2,688 82.37%
  QoQ % -8.86% 77.89% -51.86% 159.97% -2.51% 24.40% -
  Horiz. % 246.08% 270.01% 151.79% 315.29% 121.28% 124.40% 100.00%
Tax Rate 18.17 % 18.32 % 13.91 % 11.82 % 20.67 % 14.22 % -78.20 % -
  QoQ % -0.82% 31.70% 17.68% -42.82% 45.36% 118.18% -
  Horiz. % -23.24% -23.43% -17.79% -15.12% -26.43% -18.18% 100.00%
Total Cost 130,792 127,934 121,652 115,675 118,888 119,150 122,496 4.47%
  QoQ % 2.23% 5.16% 5.17% -2.70% -0.22% -2.73% -
  Horiz. % 106.77% 104.44% 99.31% 94.43% 97.05% 97.27% 100.00%
Net Worth 208,361 211,691 218,280 215,910 211,899 217,359 239,680 -8.92%
  QoQ % -1.57% -3.02% 1.10% 1.89% -2.51% -9.31% -
  Horiz. % 86.93% 88.32% 91.07% 90.08% 88.41% 90.69% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 8,071 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 95.24 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 208,361 211,691 218,280 215,910 211,899 217,359 239,680 -8.92%
  QoQ % -1.57% -3.02% 1.10% 1.89% -2.51% -9.31% -
  Horiz. % 86.93% 88.32% 91.07% 90.08% 88.41% 90.69% 100.00%
NOSH 198,439 201,611 204,000 201,785 203,749 208,999 223,999 -7.77%
  QoQ % -1.57% -1.17% 1.10% -0.96% -2.51% -6.70% -
  Horiz. % 88.59% 90.00% 91.07% 90.08% 90.96% 93.30% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.01 % 5.55 % 3.27 % 7.13 % 3.04 % 3.10 % 2.27 % 69.60%
  QoQ % -9.73% 69.72% -54.14% 134.54% -1.94% 36.56% -
  Horiz. % 220.70% 244.49% 144.05% 314.10% 133.92% 136.56% 100.00%
ROE 3.17 % 3.43 % 1.87 % 3.93 % 1.54 % 1.54 % 1.12 % 100.22%
  QoQ % -7.58% 83.42% -52.42% 155.19% 0.00% 37.50% -
  Horiz. % 283.04% 306.25% 166.96% 350.89% 137.50% 137.50% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 69.38 67.18 61.65 61.73 60.18 58.83 55.96 15.42%
  QoQ % 3.27% 8.97% -0.13% 2.58% 2.29% 5.13% -
  Horiz. % 123.98% 120.05% 110.17% 110.31% 107.54% 105.13% 100.00%
EPS 3.33 3.60 2.00 4.20 1.60 1.60 1.20 97.60%
  QoQ % -7.50% 80.00% -52.38% 162.50% 0.00% 33.33% -
  Horiz. % 277.50% 300.00% 166.67% 350.00% 133.33% 133.33% 100.00%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0500 1.0500 1.0700 1.0700 1.0400 1.0400 1.0700 -1.25%
  QoQ % 0.00% -1.87% 0.00% 2.88% 0.00% -2.80% -
  Horiz. % 98.13% 98.13% 100.00% 100.00% 97.20% 97.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,658
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 68.62 67.50 62.67 62.07 61.11 61.28 62.46 6.48%
  QoQ % 1.66% 7.71% 0.97% 1.57% -0.28% -1.89% -
  Horiz. % 109.86% 108.07% 100.34% 99.38% 97.84% 98.11% 100.00%
EPS 3.30 3.62 2.03 4.22 1.62 1.67 1.34 82.46%
  QoQ % -8.84% 78.33% -51.90% 160.49% -2.99% 24.63% -
  Horiz. % 246.27% 270.15% 151.49% 314.93% 120.90% 124.63% 100.00%
DPS 0.00 0.00 0.00 4.02 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.0384 1.0550 1.0878 1.0760 1.0560 1.0832 1.1945 -8.92%
  QoQ % -1.57% -3.02% 1.10% 1.89% -2.51% -9.32% -
  Horiz. % 86.93% 88.32% 91.07% 90.08% 88.41% 90.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.6900 0.6550 0.6100 0.5600 0.5650 0.5600 0.6000 -
P/RPS 0.99 0.97 0.99 0.91 0.94 0.95 1.07 -5.05%
  QoQ % 2.06% -2.02% 8.79% -3.19% -1.05% -11.21% -
  Horiz. % 92.52% 90.65% 92.52% 85.05% 87.85% 88.79% 100.00%
P/EPS 20.70 18.19 30.50 13.33 35.31 35.00 50.00 -44.48%
  QoQ % 13.80% -40.36% 128.81% -62.25% 0.89% -30.00% -
  Horiz. % 41.40% 36.38% 61.00% 26.66% 70.62% 70.00% 100.00%
EY 4.83 5.50 3.28 7.50 2.83 2.86 2.00 80.10%
  QoQ % -12.18% 67.68% -56.27% 165.02% -1.05% 43.00% -
  Horiz. % 241.50% 275.00% 164.00% 375.00% 141.50% 143.00% 100.00%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.66 0.62 0.57 0.52 0.54 0.54 0.56 11.59%
  QoQ % 6.45% 8.77% 9.62% -3.70% 0.00% -3.57% -
  Horiz. % 117.86% 110.71% 101.79% 92.86% 96.43% 96.43% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 08/11/13 28/08/13 22/05/13 27/02/13 26/11/12 -
Price 0.7400 0.7000 0.7800 0.5650 0.5800 0.5650 0.6300 -
P/RPS 1.07 1.04 1.27 0.92 0.96 0.96 1.13 -3.58%
  QoQ % 2.88% -18.11% 38.04% -4.17% 0.00% -15.04% -
  Horiz. % 94.69% 92.04% 112.39% 81.42% 84.96% 84.96% 100.00%
P/EPS 22.20 19.44 39.00 13.45 36.25 35.31 52.50 -43.69%
  QoQ % 14.20% -50.15% 189.96% -62.90% 2.66% -32.74% -
  Horiz. % 42.29% 37.03% 74.29% 25.62% 69.05% 67.26% 100.00%
EY 4.50 5.14 2.56 7.43 2.76 2.83 1.90 77.77%
  QoQ % -12.45% 100.78% -65.55% 169.20% -2.47% 48.95% -
  Horiz. % 236.84% 270.53% 134.74% 391.05% 145.26% 148.95% 100.00%
DY 0.00 0.00 0.00 7.08 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.70 0.67 0.73 0.53 0.56 0.54 0.59 12.08%
  QoQ % 4.48% -8.22% 37.74% -5.36% 3.70% -8.47% -
  Horiz. % 118.64% 113.56% 123.73% 89.83% 94.92% 91.53% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

377  382  501  626 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.065-0.005 
 AAX 0.36-0.02 
 DGB 0.145+0.015 
 BORNOIL 0.09-0.005 
 HUBLINE 0.120.00 
 SIME 8.94+0.01 
 MASTEEL 1.51+0.19 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 
Partners & Brokers