Highlights

[HEXZA] QoQ Quarter Result on 2015-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     42.56%    YoY -     5.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 32,690 36,648 37,271 37,171 35,850 37,897 39,261 -11.48%
  QoQ % -10.80% -1.67% 0.27% 3.68% -5.40% -3.47% -
  Horiz. % 83.26% 93.34% 94.93% 94.68% 91.31% 96.53% 100.00%
PBT 2,713 3,829 9,090 3,682 3,719 5,785 6,173 -42.17%
  QoQ % -29.15% -57.88% 146.88% -0.99% -35.71% -6.29% -
  Horiz. % 43.95% 62.03% 147.25% 59.65% 60.25% 93.71% 100.00%
Tax -1,084 -865 -946 -238 -1,156 -1,055 -1,396 -15.51%
  QoQ % -25.32% 8.56% -297.48% 79.41% -9.57% 24.43% -
  Horiz. % 77.65% 61.96% 67.77% 17.05% 82.81% 75.57% 100.00%
NP 1,629 2,964 8,144 3,444 2,563 4,730 4,777 -51.16%
  QoQ % -45.04% -63.61% 136.47% 34.37% -45.81% -0.98% -
  Horiz. % 34.10% 62.05% 170.48% 72.10% 53.65% 99.02% 100.00%
NP to SH 1,279 2,719 7,886 3,296 2,312 4,266 4,157 -54.39%
  QoQ % -52.96% -65.52% 139.26% 42.56% -45.80% 2.62% -
  Horiz. % 30.77% 65.41% 189.70% 79.29% 55.62% 102.62% 100.00%
Tax Rate 39.96 % 22.59 % 10.41 % 6.46 % 31.08 % 18.24 % 22.61 % 46.13%
  QoQ % 76.89% 117.00% 61.15% -79.21% 70.39% -19.33% -
  Horiz. % 176.74% 99.91% 46.04% 28.57% 137.46% 80.67% 100.00%
Total Cost 31,061 33,684 29,127 33,727 33,287 33,167 34,484 -6.73%
  QoQ % -7.79% 15.65% -13.64% 1.32% 0.36% -3.82% -
  Horiz. % 90.07% 97.68% 84.47% 97.80% 96.53% 96.18% 100.00%
Net Worth 232,351 209,751 226,469 224,540 208,079 215,331 217,747 4.42%
  QoQ % 10.77% -7.38% 0.86% 7.91% -3.37% -1.11% -
  Horiz. % 106.71% 96.33% 104.01% 103.12% 95.56% 98.89% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 9,269 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 281.25 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 232,351 209,751 226,469 224,540 208,079 215,331 217,747 4.42%
  QoQ % 10.77% -7.38% 0.86% 7.91% -3.37% -1.11% -
  Horiz. % 106.71% 96.33% 104.01% 103.12% 95.56% 98.89% 100.00%
NOSH 213,166 194,214 202,205 205,999 192,666 203,142 197,952 5.06%
  QoQ % 9.76% -3.95% -1.84% 6.92% -5.16% 2.62% -
  Horiz. % 107.69% 98.11% 102.15% 104.07% 97.33% 102.62% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.98 % 8.09 % 21.85 % 9.27 % 7.15 % 12.48 % 12.17 % -44.85%
  QoQ % -38.44% -62.97% 135.71% 29.65% -42.71% 2.55% -
  Horiz. % 40.92% 66.47% 179.54% 76.17% 58.75% 102.55% 100.00%
ROE 0.55 % 1.30 % 3.48 % 1.47 % 1.11 % 1.98 % 1.91 % -56.36%
  QoQ % -57.69% -62.64% 136.73% 32.43% -43.94% 3.66% -
  Horiz. % 28.80% 68.06% 182.20% 76.96% 58.12% 103.66% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 15.34 18.87 18.43 18.04 18.61 18.66 19.83 -15.72%
  QoQ % -18.71% 2.39% 2.16% -3.06% -0.27% -5.90% -
  Horiz. % 77.36% 95.16% 92.94% 90.97% 93.85% 94.10% 100.00%
EPS 0.60 1.40 3.90 1.60 1.20 2.10 2.10 -56.59%
  QoQ % -57.14% -64.10% 143.75% 33.33% -42.86% 0.00% -
  Horiz. % 28.57% 66.67% 185.71% 76.19% 57.14% 100.00% 100.00%
DPS 0.00 0.00 0.00 4.50 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 1.0900 1.0800 1.1200 1.0900 1.0800 1.0600 1.1000 -0.61%
  QoQ % 0.93% -3.57% 2.75% 0.93% 1.89% -3.64% -
  Horiz. % 99.09% 98.18% 101.82% 99.09% 98.18% 96.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 16.31 18.29 18.60 18.55 17.89 18.91 19.59 -11.49%
  QoQ % -10.83% -1.67% 0.27% 3.69% -5.39% -3.47% -
  Horiz. % 83.26% 93.36% 94.95% 94.69% 91.32% 96.53% 100.00%
EPS 0.64 1.36 3.94 1.64 1.15 2.13 2.07 -54.24%
  QoQ % -52.94% -65.48% 140.24% 42.61% -46.01% 2.90% -
  Horiz. % 30.92% 65.70% 190.34% 79.23% 55.56% 102.90% 100.00%
DPS 0.00 0.00 0.00 4.63 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 1.1596 1.0468 1.1302 1.1206 1.0384 1.0746 1.0867 4.42%
  QoQ % 10.78% -7.38% 0.86% 7.92% -3.37% -1.11% -
  Horiz. % 106.71% 96.33% 104.00% 103.12% 95.56% 98.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.8750 0.9100 0.8400 0.8050 0.8200 0.6750 0.8100 -
P/RPS 5.71 4.82 4.56 4.46 4.41 3.62 4.08 25.09%
  QoQ % 18.46% 5.70% 2.24% 1.13% 21.82% -11.27% -
  Horiz. % 139.95% 118.14% 111.76% 109.31% 108.09% 88.73% 100.00%
P/EPS 145.83 65.00 21.54 50.31 68.33 32.14 38.57 142.50%
  QoQ % 124.35% 201.76% -57.19% -26.37% 112.60% -16.67% -
  Horiz. % 378.09% 168.52% 55.85% 130.44% 177.16% 83.33% 100.00%
EY 0.69 1.54 4.64 1.99 1.46 3.11 2.59 -58.56%
  QoQ % -55.19% -66.81% 133.17% 36.30% -53.05% 20.08% -
  Horiz. % 26.64% 59.46% 179.15% 76.83% 56.37% 120.08% 100.00%
DY 0.00 0.00 0.00 5.59 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 0.80 0.84 0.75 0.74 0.76 0.64 0.74 5.33%
  QoQ % -4.76% 12.00% 1.35% -2.63% 18.75% -13.51% -
  Horiz. % 108.11% 113.51% 101.35% 100.00% 102.70% 86.49% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 12/05/16 28/01/16 19/11/15 26/08/15 15/05/15 11/02/15 21/11/14 -
Price 0.8950 0.8900 0.9350 0.7550 0.8750 0.7700 0.7950 -
P/RPS 5.84 4.72 5.07 4.18 4.70 4.13 4.01 28.45%
  QoQ % 23.73% -6.90% 21.29% -11.06% 13.80% 2.99% -
  Horiz. % 145.64% 117.71% 126.43% 104.24% 117.21% 102.99% 100.00%
P/EPS 149.17 63.57 23.97 47.19 72.92 36.67 37.86 149.25%
  QoQ % 134.65% 165.21% -49.21% -35.29% 98.85% -3.14% -
  Horiz. % 394.00% 167.91% 63.31% 124.64% 192.60% 96.86% 100.00%
EY 0.67 1.57 4.17 2.12 1.37 2.73 2.64 -59.88%
  QoQ % -57.32% -62.35% 96.70% 54.74% -49.82% 3.41% -
  Horiz. % 25.38% 59.47% 157.95% 80.30% 51.89% 103.41% 100.00%
DY 0.00 0.00 0.00 5.96 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 0.82 0.82 0.83 0.69 0.81 0.73 0.72 9.05%
  QoQ % 0.00% -1.20% 20.29% -14.81% 10.96% 1.39% -
  Horiz. % 113.89% 113.89% 115.28% 95.83% 112.50% 101.39% 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.
 


 

396  350  500  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KAB 0.30+0.05 
 DGB 0.14+0.03 
 PUC 0.2050.00 
 TRIVE 0.080.00 
 HIBISCS 0.775+0.015 
 DGSB 0.0850.00 
 HUBLINE 0.1250.00 
 NETX 0.050.00 
 DGB-WA 0.03+0.005 
 ASIABIO 0.210.00 
Partners & Brokers