Highlights

[HEXZA] QoQ Quarter Result on 2007-09-30 [#1]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 28-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Sep-2007  [#1]
Profit Trend QoQ -     3.96%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Revenue 49,860 44,616 38,165 44,423 42,345 0 41,935 13.03%
  QoQ % 11.75% 16.90% -14.09% 4.91% 0.00% 0.00% -
  Horiz. % 118.90% 106.39% 91.01% 105.93% 100.98% 0.00% 100.00%
PBT 6,416 7,516 5,851 8,096 7,000 0 4,696 24.70%
  QoQ % -14.64% 28.46% -27.73% 15.66% 0.00% 0.00% -
  Horiz. % 136.63% 160.05% 124.60% 172.40% 149.06% 0.00% 100.00%
Tax -921 -1,375 -1,059 -1,362 -627 0 -974 -3.88%
  QoQ % 33.02% -29.84% 22.25% -117.22% 0.00% 0.00% -
  Horiz. % 94.56% 141.17% 108.73% 139.84% 64.37% -0.00% 100.00%
NP 5,495 6,141 4,792 6,734 6,373 0 3,722 31.73%
  QoQ % -10.52% 28.15% -28.84% 5.66% 0.00% 0.00% -
  Horiz. % 147.64% 164.99% 128.75% 180.92% 171.23% 0.00% 100.00%
NP to SH 5,280 5,867 4,565 6,349 6,107 0 3,499 33.78%
  QoQ % -10.01% 28.52% -28.10% 3.96% 0.00% 0.00% -
  Horiz. % 150.90% 167.68% 130.47% 181.45% 174.54% 0.00% 100.00%
Tax Rate 14.35 % 18.29 % 18.10 % 16.82 % 8.96 % - % 20.74 % -22.94%
  QoQ % -21.54% 1.05% 7.61% 87.72% 0.00% 0.00% -
  Horiz. % 69.19% 88.19% 87.27% 81.10% 43.20% 0.00% 100.00%
Total Cost 44,365 38,475 33,373 37,689 35,972 0 38,213 11.14%
  QoQ % 15.31% 15.29% -11.45% 4.77% 0.00% 0.00% -
  Horiz. % 116.10% 100.69% 87.33% 98.63% 94.14% 0.00% 100.00%
Net Worth 183,479 176,010 170,861 169,738 163,719 128,958 154,367 13.00%
  QoQ % 4.24% 3.01% 0.66% 3.68% 26.96% -16.46% -
  Horiz. % 118.86% 114.02% 110.68% 109.96% 106.06% 83.54% 100.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Div 3,960 - - - 3,937 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.58% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 75.00 % - % - % - % 64.47 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.33% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Net Worth 183,479 176,010 170,861 169,738 163,719 128,958 154,367 13.00%
  QoQ % 4.24% 3.01% 0.66% 3.68% 26.96% -16.46% -
  Horiz. % 118.86% 114.02% 110.68% 109.96% 106.06% 83.54% 100.00%
NOSH 132,000 130,377 130,428 129,571 129,936 128,958 128,639 1.84%
  QoQ % 1.24% -0.04% 0.66% -0.28% 0.76% 0.25% -
  Horiz. % 102.61% 101.35% 101.39% 100.72% 101.01% 100.25% 100.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
NP Margin 11.02 % 13.76 % 12.56 % 15.16 % 15.05 % - % 8.88 % 16.50%
  QoQ % -19.91% 9.55% -17.15% 0.73% 0.00% 0.00% -
  Horiz. % 124.10% 154.95% 141.44% 170.72% 169.48% 0.00% 100.00%
ROE 2.88 % 3.33 % 2.67 % 3.74 % 3.73 % - % 2.27 % 18.34%
  QoQ % -13.51% 24.72% -28.61% 0.27% 0.00% 0.00% -
  Horiz. % 126.87% 146.70% 117.62% 164.76% 164.32% 0.00% 100.00%
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
RPS 37.77 34.22 29.26 34.28 32.59 - 32.60 10.97%
  QoQ % 10.37% 16.95% -14.64% 5.19% 0.00% 0.00% -
  Horiz. % 115.86% 104.97% 89.75% 105.15% 99.97% 0.00% 100.00%
EPS 4.00 4.50 3.50 4.90 4.70 0.00 2.72 31.36%
  QoQ % -11.11% 28.57% -28.57% 4.26% 0.00% 0.00% -
  Horiz. % 147.06% 165.44% 128.68% 180.15% 172.79% 0.00% 100.00%
DPS 3.00 0.00 0.00 0.00 3.03 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.01% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3900 1.3500 1.3100 1.3100 1.2600 1.0000 1.2000 10.96%
  QoQ % 2.96% 3.05% 0.00% 3.97% 26.00% -16.67% -
  Horiz. % 115.83% 112.50% 109.17% 109.17% 105.00% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
RPS 24.88 22.27 19.05 22.17 21.13 - 20.93 13.01%
  QoQ % 11.72% 16.90% -14.07% 4.92% 0.00% 0.00% -
  Horiz. % 118.87% 106.40% 91.02% 105.92% 100.96% 0.00% 100.00%
EPS 2.63 2.93 2.28 3.17 3.05 0.00 1.75 33.40%
  QoQ % -10.24% 28.51% -28.08% 3.93% 0.00% 0.00% -
  Horiz. % 150.29% 167.43% 130.29% 181.14% 174.29% 0.00% 100.00%
DPS 1.98 0.00 0.00 0.00 1.96 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.02% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.9157 0.8784 0.8527 0.8471 0.8170 0.6436 0.7704 13.00%
  QoQ % 4.25% 3.01% 0.66% 3.68% 26.94% -16.46% -
  Horiz. % 118.86% 114.02% 110.68% 109.96% 106.05% 83.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 31/01/07 -
Price 0.6900 0.6200 0.6900 0.7700 0.8000 0.6700 0.6900 -
P/RPS 1.83 1.81 2.36 2.25 2.45 0.00 2.12 -9.88%
  QoQ % 1.10% -23.31% 4.89% -8.16% 0.00% 0.00% -
  Horiz. % 86.32% 85.38% 111.32% 106.13% 115.57% 0.00% 100.00%
P/EPS 17.25 13.78 19.71 15.71 17.02 0.00 25.37 -23.88%
  QoQ % 25.18% -30.09% 25.46% -7.70% 0.00% 0.00% -
  Horiz. % 67.99% 54.32% 77.69% 61.92% 67.09% 0.00% 100.00%
EY 5.80 7.26 5.07 6.36 5.87 0.00 3.94 31.46%
  QoQ % -20.11% 43.20% -20.28% 8.35% 0.00% 0.00% -
  Horiz. % 147.21% 184.26% 128.68% 161.42% 148.98% 0.00% 100.00%
DY 4.35 0.00 0.00 0.00 3.79 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 114.78% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.50 0.46 0.53 0.59 0.63 0.67 0.58 -9.97%
  QoQ % 8.70% -13.21% -10.17% -6.35% -5.97% 15.52% -
  Horiz. % 86.21% 79.31% 91.38% 101.72% 108.62% 115.52% 100.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Date 29/08/08 30/05/08 21/02/08 28/11/07 30/08/07 04/05/07 27/03/07 -
Price 0.6900 0.6900 0.6600 0.7000 0.7000 0.6900 0.6500 -
P/RPS 1.83 2.02 2.26 2.04 2.15 0.00 1.99 -5.76%
  QoQ % -9.41% -10.62% 10.78% -5.12% 0.00% 0.00% -
  Horiz. % 91.96% 101.51% 113.57% 102.51% 108.04% 0.00% 100.00%
P/EPS 17.25 15.33 18.86 14.29 14.89 0.00 23.90 -20.60%
  QoQ % 12.52% -18.72% 31.98% -4.03% 0.00% 0.00% -
  Horiz. % 72.18% 64.14% 78.91% 59.79% 62.30% 0.00% 100.00%
EY 5.80 6.52 5.30 7.00 6.71 0.00 4.18 26.07%
  QoQ % -11.04% 23.02% -24.29% 4.32% 0.00% 0.00% -
  Horiz. % 138.76% 155.98% 126.79% 167.46% 160.53% 0.00% 100.00%
DY 4.35 0.00 0.00 0.00 4.33 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.46% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.50 0.51 0.50 0.53 0.56 0.69 0.54 -5.30%
  QoQ % -1.96% 2.00% -5.66% -5.36% -18.84% 27.78% -
  Horiz. % 92.59% 94.44% 92.59% 98.15% 103.70% 127.78% 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.
 


 

245  643  435  472 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.0650.00 
 NETX-WB 0.03-0.005 
 HARVEST-OR 0.01-0.035 
 AAX 0.41-0.015 
 DBE 0.0350.00 
 IRIS 0.1850.00 
 ANZO 0.235+0.005 
 INTA 0.3050.00 
 XDL 0.30+0.015 
 AIRASIA 3.05-0.08 
Partners & Brokers