Highlights

[HEXZA] QoQ Quarter Result on 2014-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     134.08%    YoY -     -48.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 35,850 37,897 39,261 42,077 35,539 36,285 31,440 9.15%
  QoQ % -5.40% -3.47% -6.69% 18.40% -2.06% 15.41% -
  Horiz. % 114.03% 120.54% 124.88% 133.83% 113.04% 115.41% 100.00%
PBT 3,719 5,785 6,173 4,429 1,717 3,408 1,193 113.55%
  QoQ % -35.71% -6.29% 39.38% 157.95% -49.62% 185.67% -
  Horiz. % 311.74% 484.91% 517.43% 371.25% 143.92% 285.67% 100.00%
Tax -1,156 -1,055 -1,396 -1,016 -305 -677 -166 265.10%
  QoQ % -9.57% 24.43% -37.40% -233.11% 54.95% -307.83% -
  Horiz. % 696.39% 635.54% 840.96% 612.05% 183.73% 407.83% 100.00%
NP 2,563 4,730 4,777 3,413 1,412 2,731 1,027 84.09%
  QoQ % -45.81% -0.98% 39.96% 141.71% -48.30% 165.92% -
  Horiz. % 249.56% 460.56% 465.14% 332.33% 137.49% 265.92% 100.00%
NP to SH 2,312 4,266 4,157 3,118 1,332 2,609 1,020 72.64%
  QoQ % -45.80% 2.62% 33.32% 134.08% -48.95% 155.78% -
  Horiz. % 226.67% 418.24% 407.55% 305.69% 130.59% 255.78% 100.00%
Tax Rate 31.08 % 18.24 % 22.61 % 22.94 % 17.76 % 19.87 % 13.91 % 70.99%
  QoQ % 70.39% -19.33% -1.44% 29.17% -10.62% 42.85% -
  Horiz. % 223.44% 131.13% 162.54% 164.92% 127.68% 142.85% 100.00%
Total Cost 33,287 33,167 34,484 38,664 34,127 33,554 30,413 6.21%
  QoQ % 0.36% -3.82% -10.81% 13.29% 1.71% 10.33% -
  Horiz. % 109.45% 109.06% 113.39% 127.13% 112.21% 110.33% 100.00%
Net Worth 208,079 215,331 217,747 224,496 199,799 210,726 218,280 -3.14%
  QoQ % -3.37% -1.11% -3.01% 12.36% -5.19% -3.46% -
  Horiz. % 95.33% 98.65% 99.76% 102.85% 91.53% 96.54% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - 8,314 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 266.67 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 208,079 215,331 217,747 224,496 199,799 210,726 218,280 -3.14%
  QoQ % -3.37% -1.11% -3.01% 12.36% -5.19% -3.46% -
  Horiz. % 95.33% 98.65% 99.76% 102.85% 91.53% 96.54% 100.00%
NOSH 192,666 203,142 197,952 207,866 190,285 200,692 204,000 -3.74%
  QoQ % -5.16% 2.62% -4.77% 9.24% -5.19% -1.62% -
  Horiz. % 94.44% 99.58% 97.04% 101.90% 93.28% 98.38% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 7.15 % 12.48 % 12.17 % 8.11 % 3.97 % 7.53 % 3.27 % 68.54%
  QoQ % -42.71% 2.55% 50.06% 104.28% -47.28% 130.28% -
  Horiz. % 218.65% 381.65% 372.17% 248.01% 121.41% 230.28% 100.00%
ROE 1.11 % 1.98 % 1.91 % 1.39 % 0.67 % 1.24 % 0.47 % 77.44%
  QoQ % -43.94% 3.66% 37.41% 107.46% -45.97% 163.83% -
  Horiz. % 236.17% 421.28% 406.38% 295.74% 142.55% 263.83% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.61 18.66 19.83 20.24 18.68 18.08 15.41 13.42%
  QoQ % -0.27% -5.90% -2.03% 8.35% 3.32% 17.33% -
  Horiz. % 120.77% 121.09% 128.68% 131.34% 121.22% 117.33% 100.00%
EPS 1.20 2.10 2.10 1.50 0.70 1.30 0.50 79.35%
  QoQ % -42.86% 0.00% 40.00% 114.29% -46.15% 160.00% -
  Horiz. % 240.00% 420.00% 420.00% 300.00% 140.00% 260.00% 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 1.0800 1.0600 1.1000 1.0800 1.0500 1.0500 1.0700 0.62%
  QoQ % 1.89% -3.64% 1.85% 2.86% 0.00% -1.87% -
  Horiz. % 100.93% 99.07% 102.80% 100.93% 98.13% 98.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 17.89 18.91 19.59 21.00 17.74 18.11 15.69 9.15%
  QoQ % -5.39% -3.47% -6.71% 18.38% -2.04% 15.42% -
  Horiz. % 114.02% 120.52% 124.86% 133.84% 113.07% 115.42% 100.00%
EPS 1.15 2.13 2.07 1.56 0.66 1.30 0.51 72.04%
  QoQ % -46.01% 2.90% 32.69% 136.36% -49.23% 154.90% -
  Horiz. % 225.49% 417.65% 405.88% 305.88% 129.41% 254.90% 100.00%
DPS 0.00 0.00 0.00 4.15 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 1.0746 1.0867 1.1204 0.9971 1.0516 1.0893 -3.14%
  QoQ % -3.37% -1.11% -3.01% 12.37% -5.18% -3.46% -
  Horiz. % 95.33% 98.65% 99.76% 102.86% 91.54% 96.54% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.8200 0.6750 0.8100 0.7450 0.6900 0.6550 0.6100 -
P/RPS 4.41 3.62 4.08 3.68 3.69 3.62 3.96 7.45%
  QoQ % 21.82% -11.27% 10.87% -0.27% 1.93% -8.59% -
  Horiz. % 111.36% 91.41% 103.03% 92.93% 93.18% 91.41% 100.00%
P/EPS 68.33 32.14 38.57 49.67 98.57 50.38 122.00 -32.08%
  QoQ % 112.60% -16.67% -22.35% -49.61% 95.65% -58.70% -
  Horiz. % 56.01% 26.34% 31.61% 40.71% 80.80% 41.30% 100.00%
EY 1.46 3.11 2.59 2.01 1.01 1.98 0.82 46.95%
  QoQ % -53.05% 20.08% 28.86% 99.01% -48.99% 141.46% -
  Horiz. % 178.05% 379.27% 315.85% 245.12% 123.17% 241.46% 100.00%
DY 0.00 0.00 0.00 5.37 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 0.76 0.64 0.74 0.69 0.66 0.62 0.57 21.16%
  QoQ % 18.75% -13.51% 7.25% 4.55% 6.45% 8.77% -
  Horiz. % 133.33% 112.28% 129.82% 121.05% 115.79% 108.77% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 15/05/15 11/02/15 21/11/14 27/08/14 28/05/14 26/02/14 08/11/13 -
Price 0.8750 0.7700 0.7950 0.8150 0.7400 0.7000 0.7800 -
P/RPS 4.70 4.13 4.01 4.03 3.96 3.87 5.06 -4.81%
  QoQ % 13.80% 2.99% -0.50% 1.77% 2.33% -23.52% -
  Horiz. % 92.89% 81.62% 79.25% 79.64% 78.26% 76.48% 100.00%
P/EPS 72.92 36.67 37.86 54.33 105.71 53.85 156.00 -39.80%
  QoQ % 98.85% -3.14% -30.31% -48.60% 96.30% -65.48% -
  Horiz. % 46.74% 23.51% 24.27% 34.83% 67.76% 34.52% 100.00%
EY 1.37 2.73 2.64 1.84 0.95 1.86 0.64 66.17%
  QoQ % -49.82% 3.41% 43.48% 93.68% -48.92% 190.63% -
  Horiz. % 214.06% 426.56% 412.50% 287.50% 148.44% 290.62% 100.00%
DY 0.00 0.00 0.00 4.91 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 0.81 0.73 0.72 0.75 0.70 0.67 0.73 7.19%
  QoQ % 10.96% 1.39% -4.00% 7.14% 4.48% -8.22% -
  Horiz. % 110.96% 100.00% 98.63% 102.74% 95.89% 91.78% 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.
 


 

442  257  503  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.045+0.005 
 ASIABIO 0.16+0.005 
 SENERGY 1.62+0.05 
 ANZO 0.140.00 
 PASUKGB 0.19+0.005 
 COMFORT 0.885-0.025 
 BIOOSMO 0.095+0.01 
 MPAY 0.245+0.035 
 ANZO-WC 0.055-0.005 
 JETSON 0.485+0.04 
Partners & Brokers