Highlights

[HEXZA] QoQ Quarter Result on 2012-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 30-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     45.46%    YoY -     -72.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 30,482 30,146 31,335 37,396 37,196 38,539 35,485 -9.63%
  QoQ % 1.11% -3.79% -16.21% 0.54% -3.48% 8.61% -
  Horiz. % 85.90% 84.95% 88.30% 105.39% 104.82% 108.61% 100.00%
PBT 1,304 1,823 399 2,225 2,046 2,885 1,822 -19.97%
  QoQ % -28.47% 356.89% -82.07% 8.75% -29.08% 58.34% -
  Horiz. % 71.57% 100.05% 21.90% 122.12% 112.29% 158.34% 100.00%
Tax -413 -628 312 -518 -865 -523 -270 32.72%
  QoQ % 34.24% -301.28% 160.23% 40.12% -65.39% -93.70% -
  Horiz. % 152.96% 232.59% -115.56% 191.85% 320.37% 193.70% 100.00%
NP 891 1,195 711 1,707 1,181 2,362 1,552 -30.90%
  QoQ % -25.44% 68.07% -58.35% 44.54% -50.00% 52.19% -
  Horiz. % 57.41% 77.00% 45.81% 109.99% 76.10% 152.19% 100.00%
NP to SH 773 1,000 672 1,491 1,025 2,177 1,269 -28.12%
  QoQ % -22.70% 48.81% -54.93% 45.46% -52.92% 71.55% -
  Horiz. % 60.91% 78.80% 52.96% 117.49% 80.77% 171.55% 100.00%
Tax Rate 31.67 % 34.45 % -78.20 % 23.28 % 42.28 % 18.13 % 14.82 % 65.83%
  QoQ % -8.07% 144.05% -435.91% -44.94% 133.20% 22.33% -
  Horiz. % 213.70% 232.46% -527.67% 157.09% 285.29% 122.33% 100.00%
Total Cost 29,591 28,951 30,624 35,689 36,015 36,177 33,933 -8.72%
  QoQ % 2.21% -5.46% -14.19% -0.91% -0.45% 6.61% -
  Horiz. % 87.20% 85.32% 90.25% 105.17% 106.14% 106.61% 100.00%
Net Worth 200,979 207,999 239,680 210,874 207,049 195,929 211,499 -3.34%
  QoQ % -3.38% -13.22% 13.66% 1.85% 5.68% -7.36% -
  Horiz. % 95.03% 98.35% 113.32% 99.70% 97.90% 92.64% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - 8,434 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 565.73 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 200,979 207,999 239,680 210,874 207,049 195,929 211,499 -3.34%
  QoQ % -3.38% -13.22% 13.66% 1.85% 5.68% -7.36% -
  Horiz. % 95.03% 98.35% 113.32% 99.70% 97.90% 92.64% 100.00%
NOSH 193,249 200,000 223,999 210,874 205,000 197,909 211,499 -5.83%
  QoQ % -3.38% -10.71% 6.22% 2.87% 3.58% -6.43% -
  Horiz. % 91.37% 94.56% 105.91% 99.70% 96.93% 93.57% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.92 % 3.96 % 2.27 % 4.56 % 3.18 % 6.13 % 4.37 % -23.55%
  QoQ % -26.26% 74.45% -50.22% 43.40% -48.12% 40.27% -
  Horiz. % 66.82% 90.62% 51.95% 104.35% 72.77% 140.27% 100.00%
ROE 0.38 % 0.48 % 0.28 % 0.71 % 0.50 % 1.11 % 0.60 % -26.23%
  QoQ % -20.83% 71.43% -60.56% 42.00% -54.95% 85.00% -
  Horiz. % 63.33% 80.00% 46.67% 118.33% 83.33% 185.00% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.77 15.07 13.99 17.73 18.14 19.47 16.78 -4.05%
  QoQ % 4.64% 7.72% -21.09% -2.26% -6.83% 16.03% -
  Horiz. % 93.98% 89.81% 83.37% 105.66% 108.10% 116.03% 100.00%
EPS 0.40 0.50 0.30 0.70 0.50 1.10 0.60 -23.67%
  QoQ % -20.00% 66.67% -57.14% 40.00% -54.55% 83.33% -
  Horiz. % 66.67% 83.33% 50.00% 116.67% 83.33% 183.33% 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 1.0400 1.0400 1.0700 1.0000 1.0100 0.9900 1.0000 2.65%
  QoQ % 0.00% -2.80% 7.00% -0.99% 2.02% -1.00% -
  Horiz. % 104.00% 104.00% 107.00% 100.00% 101.00% 99.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.21 15.04 15.64 18.66 18.56 19.23 17.71 -9.64%
  QoQ % 1.13% -3.84% -16.18% 0.54% -3.48% 8.58% -
  Horiz. % 85.88% 84.92% 88.31% 105.36% 104.80% 108.58% 100.00%
EPS 0.39 0.50 0.34 0.74 0.51 1.09 0.63 -27.34%
  QoQ % -22.00% 47.06% -54.05% 45.10% -53.21% 73.02% -
  Horiz. % 61.90% 79.37% 53.97% 117.46% 80.95% 173.02% 100.00%
DPS 0.00 0.00 0.00 4.21 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 1.0030 1.0380 1.1961 1.0524 1.0333 0.9778 1.0555 -3.34%
  QoQ % -3.37% -13.22% 13.65% 1.85% 5.68% -7.36% -
  Horiz. % 95.03% 98.34% 113.32% 99.71% 97.90% 92.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.5650 0.5600 0.6000 0.6000 0.6100 0.5600 0.5700 -
P/RPS 3.58 3.72 4.29 3.38 3.36 2.88 3.40 3.50%
  QoQ % -3.76% -13.29% 26.92% 0.60% 16.67% -15.29% -
  Horiz. % 105.29% 109.41% 126.18% 99.41% 98.82% 84.71% 100.00%
P/EPS 141.25 112.00 200.00 84.86 122.00 50.91 95.00 30.24%
  QoQ % 26.12% -44.00% 135.68% -30.44% 139.64% -46.41% -
  Horiz. % 148.68% 117.89% 210.53% 89.33% 128.42% 53.59% 100.00%
EY 0.71 0.89 0.50 1.18 0.82 1.96 1.05 -22.94%
  QoQ % -20.22% 78.00% -57.63% 43.90% -58.16% 86.67% -
  Horiz. % 67.62% 84.76% 47.62% 112.38% 78.10% 186.67% 100.00%
DY 0.00 0.00 0.00 6.67 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 0.54 0.54 0.56 0.60 0.60 0.57 0.57 -3.54%
  QoQ % 0.00% -3.57% -6.67% 0.00% 5.26% 0.00% -
  Horiz. % 94.74% 94.74% 98.25% 105.26% 105.26% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 27/02/13 26/11/12 30/08/12 22/05/12 21/02/12 25/11/11 -
Price 0.5800 0.5650 0.6300 0.6200 0.5800 0.6200 0.6500 -
P/RPS 3.68 3.75 4.50 3.50 3.20 3.18 3.87 -3.30%
  QoQ % -1.87% -16.67% 28.57% 9.37% 0.63% -17.83% -
  Horiz. % 95.09% 96.90% 116.28% 90.44% 82.69% 82.17% 100.00%
P/EPS 145.00 113.00 210.00 87.69 116.00 56.36 108.33 21.43%
  QoQ % 28.32% -46.19% 139.48% -24.41% 105.82% -47.97% -
  Horiz. % 133.85% 104.31% 193.85% 80.95% 107.08% 52.03% 100.00%
EY 0.69 0.88 0.48 1.14 0.86 1.77 0.92 -17.44%
  QoQ % -21.59% 83.33% -57.89% 32.56% -51.41% 92.39% -
  Horiz. % 75.00% 95.65% 52.17% 123.91% 93.48% 192.39% 100.00%
DY 0.00 0.00 0.00 6.45 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 0.56 0.54 0.59 0.62 0.57 0.63 0.65 -9.45%
  QoQ % 3.70% -8.47% -4.84% 8.77% -9.52% -3.08% -
  Horiz. % 86.15% 83.08% 90.77% 95.38% 87.69% 96.92% 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.
 


 

450  269  496  574 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.105-0.005 
 KGROUP-WB 0.02-0.005 
 NETX 0.05-0.005 
 ARMADA 0.70-0.01 
 IRIS 0.17+0.02 
 VSOLAR 0.10+0.005 
 DBE 0.030.00 
 FRONTKN 0.305+0.015 
 SENERGY 1.57-0.04 
 NETX-WB 0.025-0.005 
Partners & Brokers