Highlights

[HEXZA] QoQ Quarter Result on 2010-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     -34.83%    YoY -     -39.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 34,930 39,084 38,687 39,282 42,855 38,016 39,591 -8.02%
  QoQ % -10.63% 1.03% -1.51% -8.34% 12.73% -3.98% -
  Horiz. % 88.23% 98.72% 97.72% 99.22% 108.24% 96.02% 100.00%
PBT 1,690 4,092 4,459 3,752 5,226 6,788 6,416 -58.94%
  QoQ % -58.70% -8.23% 18.84% -28.21% -23.01% 5.80% -
  Horiz. % 26.34% 63.78% 69.50% 58.48% 81.45% 105.80% 100.00%
Tax -494 -981 -995 -1,115 -1,308 -1,384 -1,221 -45.33%
  QoQ % 49.64% 1.41% 10.76% 14.76% 5.49% -13.35% -
  Horiz. % 40.46% 80.34% 81.49% 91.32% 107.13% 113.35% 100.00%
NP 1,196 3,111 3,464 2,637 3,918 5,404 5,195 -62.47%
  QoQ % -61.56% -10.19% 31.36% -32.70% -27.50% 4.02% -
  Horiz. % 23.02% 59.88% 66.68% 50.76% 75.42% 104.02% 100.00%
NP to SH 999 2,835 2,942 2,341 3,598 5,095 4,860 -65.20%
  QoQ % -64.76% -3.64% 25.67% -34.94% -29.38% 4.84% -
  Horiz. % 20.56% 58.33% 60.53% 48.17% 74.03% 104.84% 100.00%
Tax Rate 29.23 % 23.97 % 22.31 % 29.72 % 25.03 % 20.39 % 19.03 % 33.16%
  QoQ % 21.94% 7.44% -24.93% 18.74% 22.76% 7.15% -
  Horiz. % 153.60% 125.96% 117.24% 156.17% 131.53% 107.15% 100.00%
Total Cost 33,734 35,973 35,223 36,645 38,937 32,612 34,396 -1.29%
  QoQ % -6.22% 2.13% -3.88% -5.89% 19.39% -5.19% -
  Horiz. % 98.08% 104.58% 102.40% 106.54% 113.20% 94.81% 100.00%
Net Worth 205,793 208,574 203,978 189,230 191,893 191,571 192,374 4.60%
  QoQ % -1.33% 2.25% 7.79% -1.39% 0.17% -0.42% -
  Horiz. % 106.98% 108.42% 106.03% 98.37% 99.75% 99.58% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - 6,827 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 291.67 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 205,793 208,574 203,978 189,230 191,893 191,571 192,374 4.60%
  QoQ % -1.33% 2.25% 7.79% -1.39% 0.17% -0.42% -
  Horiz. % 106.98% 108.42% 106.03% 98.37% 99.75% 99.58% 100.00%
NOSH 199,800 202,500 196,133 195,083 199,888 203,800 202,499 -0.89%
  QoQ % -1.33% 3.25% 0.54% -2.40% -1.92% 0.64% -
  Horiz. % 98.67% 100.00% 96.86% 96.34% 98.71% 100.64% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.42 % 7.96 % 8.95 % 6.71 % 9.14 % 14.22 % 13.12 % -59.23%
  QoQ % -57.04% -11.06% 33.38% -26.59% -35.72% 8.38% -
  Horiz. % 26.07% 60.67% 68.22% 51.14% 69.66% 108.38% 100.00%
ROE 0.49 % 1.36 % 1.44 % 1.24 % 1.88 % 2.66 % 2.53 % -66.56%
  QoQ % -63.97% -5.56% 16.13% -34.04% -29.32% 5.14% -
  Horiz. % 19.37% 53.75% 56.92% 49.01% 74.31% 105.14% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 17.48 19.30 19.72 20.14 21.44 18.65 19.55 -7.20%
  QoQ % -9.43% -2.13% -2.09% -6.06% 14.96% -4.60% -
  Horiz. % 89.41% 98.72% 100.87% 103.02% 109.67% 95.40% 100.00%
EPS 0.50 1.40 1.50 1.20 1.80 2.50 2.40 -64.89%
  QoQ % -64.29% -6.67% 25.00% -33.33% -28.00% 4.17% -
  Horiz. % 20.83% 58.33% 62.50% 50.00% 75.00% 104.17% 100.00%
DPS 0.00 0.00 0.00 3.50 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 1.0300 1.0300 1.0400 0.9700 0.9600 0.9400 0.9500 5.54%
  QoQ % 0.00% -0.96% 7.22% 1.04% 2.13% -1.05% -
  Horiz. % 108.42% 108.42% 109.47% 102.11% 101.05% 98.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 17.32 19.38 19.18 19.47 21.24 18.85 19.63 -8.01%
  QoQ % -10.63% 1.04% -1.49% -8.33% 12.68% -3.97% -
  Horiz. % 88.23% 98.73% 97.71% 99.18% 108.20% 96.03% 100.00%
EPS 0.50 1.41 1.46 1.16 1.78 2.53 2.41 -64.99%
  QoQ % -64.54% -3.42% 25.86% -34.83% -29.64% 4.98% -
  Horiz. % 20.75% 58.51% 60.58% 48.13% 73.86% 104.98% 100.00%
DPS 0.00 0.00 0.00 3.38 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 1.0202 1.0340 1.0112 0.9381 0.9513 0.9497 0.9537 4.60%
  QoQ % -1.33% 2.25% 7.79% -1.39% 0.17% -0.42% -
  Horiz. % 106.97% 108.42% 106.03% 98.36% 99.75% 99.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.6200 0.6200 0.6200 0.5800 0.5800 0.5600 0.5700 -
P/RPS 3.55 3.21 3.14 2.88 2.71 3.00 2.92 13.92%
  QoQ % 10.59% 2.23% 9.03% 6.27% -9.67% 2.74% -
  Horiz. % 121.58% 109.93% 107.53% 98.63% 92.81% 102.74% 100.00%
P/EPS 124.00 44.29 41.33 48.33 32.22 22.40 23.75 201.26%
  QoQ % 179.97% 7.16% -14.48% 50.00% 43.84% -5.68% -
  Horiz. % 522.11% 186.48% 174.02% 203.49% 135.66% 94.32% 100.00%
EY 0.81 2.26 2.42 2.07 3.10 4.46 4.21 -66.71%
  QoQ % -64.16% -6.61% 16.91% -33.23% -30.49% 5.94% -
  Horiz. % 19.24% 53.68% 57.48% 49.17% 73.63% 105.94% 100.00%
DY 0.00 0.00 0.00 6.03 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 0.60 0.60 0.60 0.60 0.60 0.60 0.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 24/02/11 19/11/10 25/08/10 18/05/10 25/02/10 20/11/09 -
Price 0.6800 0.6100 0.6900 0.6200 0.5600 0.5700 0.6300 -
P/RPS 3.89 3.16 3.50 3.08 2.61 3.06 3.22 13.44%
  QoQ % 23.10% -9.71% 13.64% 18.01% -14.71% -4.97% -
  Horiz. % 120.81% 98.14% 108.70% 95.65% 81.06% 95.03% 100.00%
P/EPS 136.00 43.57 46.00 51.67 31.11 22.80 26.25 199.71%
  QoQ % 212.14% -5.28% -10.97% 66.09% 36.45% -13.14% -
  Horiz. % 518.10% 165.98% 175.24% 196.84% 118.51% 86.86% 100.00%
EY 0.74 2.30 2.17 1.94 3.21 4.39 3.81 -66.50%
  QoQ % -67.83% 5.99% 11.86% -39.56% -26.88% 15.22% -
  Horiz. % 19.42% 60.37% 56.96% 50.92% 84.25% 115.22% 100.00%
DY 0.00 0.00 0.00 5.65 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 0.59 0.66 0.64 0.58 0.61 0.66 -
  QoQ % 11.86% -10.61% 3.13% 10.34% -4.92% -7.58% -
  Horiz. % 100.00% 89.39% 100.00% 96.97% 87.88% 92.42% 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