Highlights

[HEXZA] QoQ Quarter Result on 2009-09-30 [#1]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     26.18%    YoY -     -24.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 39,282 42,855 38,016 39,591 35,411 32,426 37,463 3.22%
  QoQ % -8.34% 12.73% -3.98% 11.80% 9.21% -13.45% -
  Horiz. % 104.86% 114.39% 101.48% 105.68% 94.52% 86.55% 100.00%
PBT 3,752 5,226 6,788 6,416 3,275 2,610 -6,456 -
  QoQ % -28.21% -23.01% 5.80% 95.91% 25.48% 140.43% -
  Horiz. % -58.12% -80.95% -105.14% -99.38% -50.73% -40.43% 100.00%
Tax -1,115 -1,308 -1,384 -1,221 855 -480 556 -
  QoQ % 14.76% 5.49% -13.35% -242.81% 278.12% -186.33% -
  Horiz. % -200.54% -235.25% -248.92% -219.60% 153.78% -86.33% 100.00%
NP 2,637 3,918 5,404 5,195 4,130 2,130 -5,900 -
  QoQ % -32.70% -27.50% 4.02% 25.79% 93.90% 136.10% -
  Horiz. % -44.69% -66.41% -91.59% -88.05% -70.00% -36.10% 100.00%
NP to SH 2,341 3,598 5,095 4,860 3,845 1,825 -5,130 -
  QoQ % -34.94% -29.38% 4.84% 26.40% 110.68% 135.58% -
  Horiz. % -45.63% -70.14% -99.32% -94.74% -74.95% -35.58% 100.00%
Tax Rate 29.72 % 25.03 % 20.39 % 19.03 % -26.11 % 18.39 % - % -
  QoQ % 18.74% 22.76% 7.15% 172.88% -241.98% 0.00% -
  Horiz. % 161.61% 136.11% 110.88% 103.48% -141.98% 100.00% -
Total Cost 36,645 38,937 32,612 34,396 31,281 30,296 43,363 -10.64%
  QoQ % -5.89% 19.39% -5.19% 9.96% 3.25% -30.13% -
  Horiz. % 84.51% 89.79% 75.21% 79.32% 72.14% 69.87% 100.00%
Net Worth 189,230 191,893 191,571 192,374 186,178 184,527 139,909 22.37%
  QoQ % -1.39% 0.17% -0.42% 3.33% 0.89% 31.89% -
  Horiz. % 135.25% 137.16% 136.93% 137.50% 133.07% 131.89% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,827 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 291.67 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 189,230 191,893 191,571 192,374 186,178 184,527 139,909 22.37%
  QoQ % -1.39% 0.17% -0.42% 3.33% 0.89% 31.89% -
  Horiz. % 135.25% 137.16% 136.93% 137.50% 133.07% 131.89% 100.00%
NOSH 195,083 199,888 203,800 202,499 202,368 202,777 155,454 16.39%
  QoQ % -2.40% -1.92% 0.64% 0.07% -0.20% 30.44% -
  Horiz. % 125.49% 128.58% 131.10% 130.26% 130.18% 130.44% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.71 % 9.14 % 14.22 % 13.12 % 11.66 % 6.57 % -15.75 % -
  QoQ % -26.59% -35.72% 8.38% 12.52% 77.47% 141.71% -
  Horiz. % -42.60% -58.03% -90.29% -83.30% -74.03% -41.71% 100.00%
ROE 1.24 % 1.88 % 2.66 % 2.53 % 2.07 % 0.99 % -3.67 % -
  QoQ % -34.04% -29.32% 5.14% 22.22% 109.09% 126.98% -
  Horiz. % -33.79% -51.23% -72.48% -68.94% -56.40% -26.98% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 20.14 21.44 18.65 19.55 17.50 15.99 24.10 -11.31%
  QoQ % -6.06% 14.96% -4.60% 11.71% 9.44% -33.65% -
  Horiz. % 83.57% 88.96% 77.39% 81.12% 72.61% 66.35% 100.00%
EPS 1.20 1.80 2.50 2.40 1.90 0.90 -3.30 -
  QoQ % -33.33% -28.00% 4.17% 26.32% 111.11% 127.27% -
  Horiz. % -36.36% -54.55% -75.76% -72.73% -57.58% -27.27% 100.00%
DPS 3.50 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.9700 0.9600 0.9400 0.9500 0.9200 0.9100 0.9000 5.13%
  QoQ % 1.04% 2.13% -1.05% 3.26% 1.10% 1.11% -
  Horiz. % 107.78% 106.67% 104.44% 105.56% 102.22% 101.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 19.47 21.24 18.85 19.63 17.55 16.07 18.57 3.21%
  QoQ % -8.33% 12.68% -3.97% 11.85% 9.21% -13.46% -
  Horiz. % 104.85% 114.38% 101.51% 105.71% 94.51% 86.54% 100.00%
EPS 1.16 1.78 2.53 2.41 1.91 0.90 -2.54 -
  QoQ % -34.83% -29.64% 4.98% 26.18% 112.22% 135.43% -
  Horiz. % -45.67% -70.08% -99.61% -94.88% -75.20% -35.43% 100.00%
DPS 3.38 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.9381 0.9513 0.9497 0.9537 0.9229 0.9148 0.6936 22.37%
  QoQ % -1.39% 0.17% -0.42% 3.34% 0.89% 31.89% -
  Horiz. % 135.25% 137.15% 136.92% 137.50% 133.06% 131.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.5800 0.5800 0.5600 0.5700 0.4300 0.3700 0.4400 -
P/RPS 2.88 2.71 3.00 2.92 2.46 2.31 1.83 35.41%
  QoQ % 6.27% -9.67% 2.74% 18.70% 6.49% 26.23% -
  Horiz. % 157.38% 148.09% 163.93% 159.56% 134.43% 126.23% 100.00%
P/EPS 48.33 32.22 22.40 23.75 22.63 41.11 -13.33 -
  QoQ % 50.00% 43.84% -5.68% 4.95% -44.95% 408.40% -
  Horiz. % -362.57% -241.71% -168.04% -178.17% -169.77% -308.40% 100.00%
EY 2.07 3.10 4.46 4.21 4.42 2.43 -7.50 -
  QoQ % -33.23% -30.49% 5.94% -4.75% 81.89% 132.40% -
  Horiz. % -27.60% -41.33% -59.47% -56.13% -58.93% -32.40% 100.00%
DY 6.03 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.60 0.60 0.60 0.60 0.47 0.41 0.49 14.50%
  QoQ % 0.00% 0.00% 0.00% 27.66% 14.63% -16.33% -
  Horiz. % 122.45% 122.45% 122.45% 122.45% 95.92% 83.67% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 18/05/10 25/02/10 20/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.6200 0.5600 0.5700 0.6300 0.5800 0.4100 0.4100 -
P/RPS 3.08 2.61 3.06 3.22 3.31 2.56 1.70 48.78%
  QoQ % 18.01% -14.71% -4.97% -2.72% 29.30% 50.59% -
  Horiz. % 181.18% 153.53% 180.00% 189.41% 194.71% 150.59% 100.00%
P/EPS 51.67 31.11 22.80 26.25 30.53 45.56 -12.42 -
  QoQ % 66.09% 36.45% -13.14% -14.02% -32.99% 466.83% -
  Horiz. % -416.02% -250.48% -183.57% -211.35% -245.81% -366.83% 100.00%
EY 1.94 3.21 4.39 3.81 3.28 2.20 -8.05 -
  QoQ % -39.56% -26.88% 15.22% 16.16% 49.09% 127.33% -
  Horiz. % -24.10% -39.88% -54.53% -47.33% -40.75% -27.33% 100.00%
DY 5.65 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.64 0.58 0.61 0.66 0.63 0.45 0.46 24.70%
  QoQ % 10.34% -4.92% -7.58% 4.76% 40.00% -2.17% -
  Horiz. % 139.13% 126.09% 132.61% 143.48% 136.96% 97.83% 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.
 


 

296  523  420  498 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE-WB 0.015+0.005 
 AT 0.04-0.005 
 KNM 0.31-0.045 
 DNEX-WD 0.135-0.005 
 DNEX 0.395-0.015 
 DBE 0.04+0.005 
 RGB 0.265-0.03 
 STERPRO 0.215+0.005 
 PERISAI 0.070.00 
 HIBISCS 0.485-0.02 
Partners & Brokers