Highlights

[HEXZA] QoQ Quarter Result on 2013-09-30 [#1]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 08-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -83.08%    YoY -     51.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 42,077 35,539 36,285 31,440 32,594 30,482 30,146 24.97%
  QoQ % 18.40% -2.06% 15.41% -3.54% 6.93% 1.11% -
  Horiz. % 139.58% 117.89% 120.36% 104.29% 108.12% 101.11% 100.00%
PBT 4,429 1,717 3,408 1,193 6,547 1,304 1,823 81.02%
  QoQ % 157.95% -49.62% 185.67% -81.78% 402.07% -28.47% -
  Horiz. % 242.95% 94.19% 186.94% 65.44% 359.13% 71.53% 100.00%
Tax -1,016 -305 -677 -166 -462 -413 -628 37.93%
  QoQ % -233.11% 54.95% -307.83% 64.07% -11.86% 34.24% -
  Horiz. % 161.78% 48.57% 107.80% 26.43% 73.57% 65.76% 100.00%
NP 3,413 1,412 2,731 1,027 6,085 891 1,195 101.69%
  QoQ % 141.71% -48.30% 165.92% -83.12% 582.94% -25.44% -
  Horiz. % 285.61% 118.16% 228.54% 85.94% 509.21% 74.56% 100.00%
NP to SH 3,118 1,332 2,609 1,020 6,030 773 1,000 113.87%
  QoQ % 134.08% -48.95% 155.78% -83.08% 680.08% -22.70% -
  Horiz. % 311.80% 133.20% 260.90% 102.00% 603.00% 77.30% 100.00%
Tax Rate 22.94 % 17.76 % 19.87 % 13.91 % 7.06 % 31.67 % 34.45 % -23.80%
  QoQ % 29.17% -10.62% 42.85% 97.03% -77.71% -8.07% -
  Horiz. % 66.59% 51.55% 57.68% 40.38% 20.49% 91.93% 100.00%
Total Cost 38,664 34,127 33,554 30,413 26,509 29,591 28,951 21.34%
  QoQ % 13.29% 1.71% 10.33% 14.73% -10.42% 2.21% -
  Horiz. % 133.55% 117.88% 115.90% 105.05% 91.57% 102.21% 100.00%
Net Worth 224,496 199,799 210,726 218,280 215,070 200,979 207,999 5.23%
  QoQ % 12.36% -5.19% -3.46% 1.49% 7.01% -3.38% -
  Horiz. % 107.93% 96.06% 101.31% 104.94% 103.40% 96.62% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,314 - - - 8,040 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.42% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 266.67 % - % - % - % 133.33 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.01% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 224,496 199,799 210,726 218,280 215,070 200,979 207,999 5.23%
  QoQ % 12.36% -5.19% -3.46% 1.49% 7.01% -3.38% -
  Horiz. % 107.93% 96.06% 101.31% 104.94% 103.40% 96.62% 100.00%
NOSH 207,866 190,285 200,692 204,000 201,000 193,249 200,000 2.61%
  QoQ % 9.24% -5.19% -1.62% 1.49% 4.01% -3.38% -
  Horiz. % 103.93% 95.14% 100.35% 102.00% 100.50% 96.62% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 8.11 % 3.97 % 7.53 % 3.27 % 18.67 % 2.92 % 3.96 % 61.48%
  QoQ % 104.28% -47.28% 130.28% -82.49% 539.38% -26.26% -
  Horiz. % 204.80% 100.25% 190.15% 82.58% 471.46% 73.74% 100.00%
ROE 1.39 % 0.67 % 1.24 % 0.47 % 2.80 % 0.38 % 0.48 % 103.56%
  QoQ % 107.46% -45.97% 163.83% -83.21% 636.84% -20.83% -
  Horiz. % 289.58% 139.58% 258.33% 97.92% 583.33% 79.17% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.24 18.68 18.08 15.41 16.22 15.77 15.07 21.80%
  QoQ % 8.35% 3.32% 17.33% -4.99% 2.85% 4.64% -
  Horiz. % 134.31% 123.95% 119.97% 102.26% 107.63% 104.64% 100.00%
EPS 1.50 0.70 1.30 0.50 3.00 0.40 0.50 108.43%
  QoQ % 114.29% -46.15% 160.00% -83.33% 650.00% -20.00% -
  Horiz. % 300.00% 140.00% 260.00% 100.00% 600.00% 80.00% 100.00%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0800 1.0500 1.0500 1.0700 1.0700 1.0400 1.0400 2.56%
  QoQ % 2.86% 0.00% -1.87% 0.00% 2.88% 0.00% -
  Horiz. % 103.85% 100.96% 100.96% 102.88% 102.88% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,658
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 20.97 17.71 18.08 15.67 16.24 15.19 15.02 24.99%
  QoQ % 18.41% -2.05% 15.38% -3.51% 6.91% 1.13% -
  Horiz. % 139.61% 117.91% 120.37% 104.33% 108.12% 101.13% 100.00%
EPS 1.55 0.66 1.30 0.51 3.01 0.39 0.50 113.05%
  QoQ % 134.85% -49.23% 154.90% -83.06% 671.79% -22.00% -
  Horiz. % 310.00% 132.00% 260.00% 102.00% 602.00% 78.00% 100.00%
DPS 4.14 0.00 0.00 0.00 4.01 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.24% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1188 0.9957 1.0502 1.0878 1.0718 1.0016 1.0366 5.23%
  QoQ % 12.36% -5.19% -3.46% 1.49% 7.01% -3.38% -
  Horiz. % 107.93% 96.05% 101.31% 104.94% 103.40% 96.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.7450 0.6900 0.6550 0.6100 0.5600 0.5650 0.5600 -
P/RPS 3.68 3.69 3.62 3.96 3.45 3.58 3.72 -0.72%
  QoQ % -0.27% 1.93% -8.59% 14.78% -3.63% -3.76% -
  Horiz. % 98.92% 99.19% 97.31% 106.45% 92.74% 96.24% 100.00%
P/EPS 49.67 98.57 50.38 122.00 18.67 141.25 112.00 -41.93%
  QoQ % -49.61% 95.65% -58.70% 553.45% -86.78% 26.12% -
  Horiz. % 44.35% 88.01% 44.98% 108.93% 16.67% 126.12% 100.00%
EY 2.01 1.01 1.98 0.82 5.36 0.71 0.89 72.39%
  QoQ % 99.01% -48.99% 141.46% -84.70% 654.93% -20.22% -
  Horiz. % 225.84% 113.48% 222.47% 92.13% 602.25% 79.78% 100.00%
DY 5.37 0.00 0.00 0.00 7.14 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.21% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.69 0.66 0.62 0.57 0.52 0.54 0.54 17.81%
  QoQ % 4.55% 6.45% 8.77% 9.62% -3.70% 0.00% -
  Horiz. % 127.78% 122.22% 114.81% 105.56% 96.30% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 08/11/13 28/08/13 22/05/13 27/02/13 -
Price 0.8150 0.7400 0.7000 0.7800 0.5650 0.5800 0.5650 -
P/RPS 4.03 3.96 3.87 5.06 3.48 3.68 3.75 4.93%
  QoQ % 1.77% 2.33% -23.52% 45.40% -5.43% -1.87% -
  Horiz. % 107.47% 105.60% 103.20% 134.93% 92.80% 98.13% 100.00%
P/EPS 54.33 105.71 53.85 156.00 18.83 145.00 113.00 -38.71%
  QoQ % -48.60% 96.30% -65.48% 728.47% -87.01% 28.32% -
  Horiz. % 48.08% 93.55% 47.65% 138.05% 16.66% 128.32% 100.00%
EY 1.84 0.95 1.86 0.64 5.31 0.69 0.88 63.74%
  QoQ % 93.68% -48.92% 190.63% -87.95% 669.57% -21.59% -
  Horiz. % 209.09% 107.95% 211.36% 72.73% 603.41% 78.41% 100.00%
DY 4.91 0.00 0.00 0.00 7.08 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 69.35% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.75 0.70 0.67 0.73 0.53 0.56 0.54 24.56%
  QoQ % 7.14% 4.48% -8.22% 37.74% -5.36% 3.70% -
  Horiz. % 138.89% 129.63% 124.07% 135.19% 98.15% 103.70% 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