Highlights

[HEXZA] QoQ Quarter Result on 2016-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 24-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     221.81%    YoY -     24.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 25,917 26,861 34,301 35,380 32,690 36,648 37,271 -21.49%
  QoQ % -3.51% -21.69% -3.05% 8.23% -10.80% -1.67% -
  Horiz. % 69.54% 72.07% 92.03% 94.93% 87.71% 98.33% 100.00%
PBT -716 10,737 15,468 5,069 2,713 3,829 9,090 -
  QoQ % -106.67% -30.59% 205.15% 86.84% -29.15% -57.88% -
  Horiz. % -7.88% 118.12% 170.17% 55.76% 29.85% 42.12% 100.00%
Tax -178 -901 -130 -527 -1,084 -865 -946 -67.13%
  QoQ % 80.24% -593.08% 75.33% 51.38% -25.32% 8.56% -
  Horiz. % 18.82% 95.24% 13.74% 55.71% 114.59% 91.44% 100.00%
NP -894 9,836 15,338 4,542 1,629 2,964 8,144 -
  QoQ % -109.09% -35.87% 237.69% 178.82% -45.04% -63.61% -
  Horiz. % -10.98% 120.78% 188.33% 55.77% 20.00% 36.39% 100.00%
NP to SH -839 9,481 14,810 4,116 1,279 2,719 7,886 -
  QoQ % -108.85% -35.98% 259.82% 221.81% -52.96% -65.52% -
  Horiz. % -10.64% 120.23% 187.80% 52.19% 16.22% 34.48% 100.00%
Tax Rate - % 8.39 % 0.84 % 10.40 % 39.96 % 22.59 % 10.41 % -
  QoQ % 0.00% 898.81% -91.92% -73.97% 76.89% 117.00% -
  Horiz. % 0.00% 80.60% 8.07% 99.90% 383.86% 217.00% 100.00%
Total Cost 26,811 17,025 18,963 30,838 31,061 33,684 29,127 -5.37%
  QoQ % 57.48% -10.22% -38.51% -0.72% -7.79% 15.65% -
  Horiz. % 92.05% 58.45% 65.10% 105.87% 106.64% 115.65% 100.00%
Net Worth 240,456 236,016 236,159 215,600 232,351 209,751 226,469 4.07%
  QoQ % 1.88% -0.06% 9.54% -7.21% 10.77% -7.38% -
  Horiz. % 106.18% 104.22% 104.28% 95.20% 102.60% 92.62% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - 8,820 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 214.29 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 240,456 236,016 236,159 215,600 232,351 209,751 226,469 4.07%
  QoQ % 1.88% -0.06% 9.54% -7.21% 10.77% -7.38% -
  Horiz. % 106.18% 104.22% 104.28% 95.20% 102.60% 92.62% 100.00%
NOSH 200,380 201,723 200,135 196,000 213,166 194,214 202,205 -0.60%
  QoQ % -0.67% 0.79% 2.11% -8.05% 9.76% -3.95% -
  Horiz. % 99.10% 99.76% 98.98% 96.93% 105.42% 96.05% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin -3.45 % 36.62 % 44.72 % 12.84 % 4.98 % 8.09 % 21.85 % -
  QoQ % -109.42% -18.11% 248.29% 157.83% -38.44% -62.97% -
  Horiz. % -15.79% 167.60% 204.67% 58.76% 22.79% 37.03% 100.00%
ROE -0.35 % 4.02 % 6.27 % 1.91 % 0.55 % 1.30 % 3.48 % -
  QoQ % -108.71% -35.89% 228.27% 247.27% -57.69% -62.64% -
  Horiz. % -10.06% 115.52% 180.17% 54.89% 15.80% 37.36% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.93 13.32 17.14 18.05 15.34 18.87 18.43 -21.03%
  QoQ % -2.93% -22.29% -5.04% 17.67% -18.71% 2.39% -
  Horiz. % 70.16% 72.27% 93.00% 97.94% 83.23% 102.39% 100.00%
EPS -0.40 4.70 7.40 2.10 0.60 1.40 3.90 -
  QoQ % -108.51% -36.49% 252.38% 250.00% -57.14% -64.10% -
  Horiz. % -10.26% 120.51% 189.74% 53.85% 15.38% 35.90% 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 1.2000 1.1700 1.1800 1.1000 1.0900 1.0800 1.1200 4.70%
  QoQ % 2.56% -0.85% 7.27% 0.92% 0.93% -3.57% -
  Horiz. % 107.14% 104.46% 105.36% 98.21% 97.32% 96.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,658
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 12.92 13.39 17.09 17.63 16.29 18.26 18.57 -21.47%
  QoQ % -3.51% -21.65% -3.06% 8.23% -10.79% -1.67% -
  Horiz. % 69.57% 72.11% 92.03% 94.94% 87.72% 98.33% 100.00%
EPS -0.42 4.72 7.38 2.05 0.64 1.36 3.93 -
  QoQ % -108.90% -36.04% 260.00% 220.31% -52.94% -65.39% -
  Horiz. % -10.69% 120.10% 187.79% 52.16% 16.28% 34.61% 100.00%
DPS 0.00 0.00 0.00 4.40 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 1.1983 1.1762 1.1769 1.0745 1.1579 1.0453 1.1286 4.07%
  QoQ % 1.88% -0.06% 9.53% -7.20% 10.77% -7.38% -
  Horiz. % 106.18% 104.22% 104.28% 95.21% 102.60% 92.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.1100 0.9250 0.9200 0.8550 0.8750 0.9100 0.8400 -
P/RPS 8.58 6.95 5.37 4.74 5.71 4.82 4.56 52.35%
  QoQ % 23.45% 29.42% 13.29% -16.99% 18.46% 5.70% -
  Horiz. % 188.16% 152.41% 117.76% 103.95% 125.22% 105.70% 100.00%
P/EPS -265.10 19.68 12.43 40.71 145.83 65.00 21.54 -
  QoQ % -1,447.05% 58.33% -69.47% -72.08% 124.35% 201.76% -
  Horiz. % -1,230.73% 91.36% 57.71% 189.00% 677.02% 301.76% 100.00%
EY -0.38 5.08 8.04 2.46 0.69 1.54 4.64 -
  QoQ % -107.48% -36.82% 226.83% 256.52% -55.19% -66.81% -
  Horiz. % -8.19% 109.48% 173.28% 53.02% 14.87% 33.19% 100.00%
DY 0.00 0.00 0.00 5.26 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 0.92 0.79 0.78 0.78 0.80 0.84 0.75 14.58%
  QoQ % 16.46% 1.28% 0.00% -2.50% -4.76% 12.00% -
  Horiz. % 122.67% 105.33% 104.00% 104.00% 106.67% 112.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 16/02/17 18/11/16 24/08/16 12/05/16 28/01/16 19/11/15 -
Price 1.1500 1.0400 0.9250 0.9000 0.8950 0.8900 0.9350 -
P/RPS 8.89 7.81 5.40 4.99 5.84 4.72 5.07 45.36%
  QoQ % 13.83% 44.63% 8.22% -14.55% 23.73% -6.90% -
  Horiz. % 175.35% 154.04% 106.51% 98.42% 115.19% 93.10% 100.00%
P/EPS -274.66 22.13 12.50 42.86 149.17 63.57 23.97 -
  QoQ % -1,341.12% 77.04% -70.84% -71.27% 134.65% 165.21% -
  Horiz. % -1,145.85% 92.32% 52.15% 178.81% 622.32% 265.21% 100.00%
EY -0.36 4.52 8.00 2.33 0.67 1.57 4.17 -
  QoQ % -107.96% -43.50% 243.35% 247.76% -57.32% -62.35% -
  Horiz. % -8.63% 108.39% 191.85% 55.88% 16.07% 37.65% 100.00%
DY 0.00 0.00 0.00 5.00 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% - - -
P/NAPS 0.96 0.89 0.78 0.82 0.82 0.82 0.83 10.18%
  QoQ % 7.87% 14.10% -4.88% 0.00% 0.00% -1.20% -
  Horiz. % 115.66% 107.23% 93.98% 98.80% 98.80% 98.80% 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.
 


 

516  277  489  585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.0450.00 
 PUC 0.26+0.005 
 TRIVE 0.055+0.01 
 HIBISCS 0.83+0.015 
 SAPNRG 0.81-0.005 
 PUC-WB 0.155+0.005 
 DNEX-WD 0.22+0.005 
 FRONTKN 0.425+0.01 
 DNEX 0.465+0.01 
 DGSB 0.085+0.005 
Partners & Brokers