Highlights

[HEXZA] QoQ Quarter Result on 2009-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     112.22%    YoY -     -27.10%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 42,855 38,016 39,591 35,411 32,426 37,463 61,133 -21.10%
  QoQ % 12.73% -3.98% 11.80% 9.21% -13.45% -38.72% -
  Horiz. % 70.10% 62.19% 64.76% 57.92% 53.04% 61.28% 100.00%
PBT 5,226 6,788 6,416 3,275 2,610 -6,456 8,508 -27.76%
  QoQ % -23.01% 5.80% 95.91% 25.48% 140.43% -175.88% -
  Horiz. % 61.42% 79.78% 75.41% 38.49% 30.68% -75.88% 100.00%
Tax -1,308 -1,384 -1,221 855 -480 556 -1,705 -16.21%
  QoQ % 5.49% -13.35% -242.81% 278.12% -186.33% 132.61% -
  Horiz. % 76.72% 81.17% 71.61% -50.15% 28.15% -32.61% 100.00%
NP 3,918 5,404 5,195 4,130 2,130 -5,900 6,803 -30.80%
  QoQ % -27.50% 4.02% 25.79% 93.90% 136.10% -186.73% -
  Horiz. % 57.59% 79.44% 76.36% 60.71% 31.31% -86.73% 100.00%
NP to SH 3,598 5,095 4,860 3,845 1,825 -5,130 6,446 -32.23%
  QoQ % -29.38% 4.84% 26.40% 110.68% 135.58% -179.58% -
  Horiz. % 55.82% 79.04% 75.40% 59.65% 28.31% -79.58% 100.00%
Tax Rate 25.03 % 20.39 % 19.03 % -26.11 % 18.39 % - % 20.04 % 15.99%
  QoQ % 22.76% 7.15% 172.88% -241.98% 0.00% 0.00% -
  Horiz. % 124.90% 101.75% 94.96% -130.29% 91.77% 0.00% 100.00%
Total Cost 38,937 32,612 34,396 31,281 30,296 43,363 54,330 -19.93%
  QoQ % 19.39% -5.19% 9.96% 3.25% -30.13% -20.19% -
  Horiz. % 71.67% 60.03% 63.31% 57.58% 55.76% 79.81% 100.00%
Net Worth 191,893 191,571 192,374 186,178 184,527 139,909 189,433 0.86%
  QoQ % 0.17% -0.42% 3.33% 0.89% 31.89% -26.14% -
  Horiz. % 101.30% 101.13% 101.55% 98.28% 97.41% 73.86% 100.00%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 191,893 191,571 192,374 186,178 184,527 139,909 189,433 0.86%
  QoQ % 0.17% -0.42% 3.33% 0.89% 31.89% -26.14% -
  Horiz. % 101.30% 101.13% 101.55% 98.28% 97.41% 73.86% 100.00%
NOSH 199,888 203,800 202,499 202,368 202,777 155,454 131,551 32.20%
  QoQ % -1.92% 0.64% 0.07% -0.20% 30.44% 18.17% -
  Horiz. % 151.95% 154.92% 153.93% 153.83% 154.14% 118.17% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.14 % 14.22 % 13.12 % 11.66 % 6.57 % -15.75 % 11.13 % -12.32%
  QoQ % -35.72% 8.38% 12.52% 77.47% 141.71% -241.51% -
  Horiz. % 82.12% 127.76% 117.88% 104.76% 59.03% -141.51% 100.00%
ROE 1.88 % 2.66 % 2.53 % 2.07 % 0.99 % -3.67 % 3.40 % -32.66%
  QoQ % -29.32% 5.14% 22.22% 109.09% 126.98% -207.94% -
  Horiz. % 55.29% 78.24% 74.41% 60.88% 29.12% -107.94% 100.00%
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.44 18.65 19.55 17.50 15.99 24.10 46.47 -40.32%
  QoQ % 14.96% -4.60% 11.71% 9.44% -33.65% -48.14% -
  Horiz. % 46.14% 40.13% 42.07% 37.66% 34.41% 51.86% 100.00%
EPS 1.80 2.50 2.40 1.90 0.90 -3.30 4.90 -48.74%
  QoQ % -28.00% 4.17% 26.32% 111.11% 127.27% -167.35% -
  Horiz. % 36.73% 51.02% 48.98% 38.78% 18.37% -67.35% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9600 0.9400 0.9500 0.9200 0.9100 0.9000 1.4400 -23.70%
  QoQ % 2.13% -1.05% 3.26% 1.10% 1.11% -37.50% -
  Horiz. % 66.67% 65.28% 65.97% 63.89% 63.19% 62.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 21.24 18.85 19.63 17.55 16.07 18.57 30.31 -21.12%
  QoQ % 12.68% -3.97% 11.85% 9.21% -13.46% -38.73% -
  Horiz. % 70.08% 62.19% 64.76% 57.90% 53.02% 61.27% 100.00%
EPS 1.78 2.53 2.41 1.91 0.90 -2.54 3.20 -32.39%
  QoQ % -29.64% 4.98% 26.18% 112.22% 135.43% -179.38% -
  Horiz. % 55.62% 79.06% 75.31% 59.69% 28.12% -79.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9513 0.9497 0.9537 0.9229 0.9148 0.6936 0.9391 0.87%
  QoQ % 0.17% -0.42% 3.34% 0.89% 31.89% -26.14% -
  Horiz. % 101.30% 101.13% 101.55% 98.27% 97.41% 73.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.5800 0.5600 0.5700 0.4300 0.3700 0.4400 0.7100 -
P/RPS 2.71 3.00 2.92 2.46 2.31 1.83 1.53 46.44%
  QoQ % -9.67% 2.74% 18.70% 6.49% 26.23% 19.61% -
  Horiz. % 177.12% 196.08% 190.85% 160.78% 150.98% 119.61% 100.00%
P/EPS 32.22 22.40 23.75 22.63 41.11 -13.33 14.49 70.44%
  QoQ % 43.84% -5.68% 4.95% -44.95% 408.40% -191.99% -
  Horiz. % 222.36% 154.59% 163.91% 156.18% 283.71% -91.99% 100.00%
EY 3.10 4.46 4.21 4.42 2.43 -7.50 6.90 -41.37%
  QoQ % -30.49% 5.94% -4.75% 81.89% 132.40% -208.70% -
  Horiz. % 44.93% 64.64% 61.01% 64.06% 35.22% -108.70% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.60 0.60 0.47 0.41 0.49 0.49 14.47%
  QoQ % 0.00% 0.00% 27.66% 14.63% -16.33% 0.00% -
  Horiz. % 122.45% 122.45% 122.45% 95.92% 83.67% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 25/02/10 20/11/09 28/08/09 29/05/09 27/02/09 21/11/08 -
Price 0.5600 0.5700 0.6300 0.5800 0.4100 0.4100 0.6900 -
P/RPS 2.61 3.06 3.22 3.31 2.56 1.70 1.48 46.02%
  QoQ % -14.71% -4.97% -2.72% 29.30% 50.59% 14.86% -
  Horiz. % 176.35% 206.76% 217.57% 223.65% 172.97% 114.86% 100.00%
P/EPS 31.11 22.80 26.25 30.53 45.56 -12.42 14.08 69.72%
  QoQ % 36.45% -13.14% -14.02% -32.99% 466.83% -188.21% -
  Horiz. % 220.95% 161.93% 186.43% 216.83% 323.58% -88.21% 100.00%
EY 3.21 4.39 3.81 3.28 2.20 -8.05 7.10 -41.12%
  QoQ % -26.88% 15.22% 16.16% 49.09% 127.33% -213.38% -
  Horiz. % 45.21% 61.83% 53.66% 46.20% 30.99% -113.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.61 0.66 0.63 0.45 0.46 0.48 13.46%
  QoQ % -4.92% -7.58% 4.76% 40.00% -2.17% -4.17% -
  Horiz. % 120.83% 127.08% 137.50% 131.25% 93.75% 95.83% 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.
 


 

434  348  468  481 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.375+0.04 
 DNEX-WD 0.095+0.01 
 ARMADA 0.75+0.025 
 JAG 0.13-0.02 
 HIBISCS 0.50-0.015 
 STERPRO 0.21+0.01 
 REACH-WA 0.1350.00 
 HUBLINE 0.1350.00 
 VIZIONE 0.125+0.015 
 BORNOIL 0.165-0.005 
Partners & Brokers