Highlights

[HEXZA] QoQ Quarter Result on 2014-09-30 [#1]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     33.32%    YoY -     307.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 37,171 35,850 37,897 39,261 42,077 35,539 36,285 1.63%
  QoQ % 3.68% -5.40% -3.47% -6.69% 18.40% -2.06% -
  Horiz. % 102.44% 98.80% 104.44% 108.20% 115.96% 97.94% 100.00%
PBT 3,682 3,719 5,785 6,173 4,429 1,717 3,408 5.31%
  QoQ % -0.99% -35.71% -6.29% 39.38% 157.95% -49.62% -
  Horiz. % 108.04% 109.13% 169.75% 181.13% 129.96% 50.38% 100.00%
Tax -238 -1,156 -1,055 -1,396 -1,016 -305 -677 -50.28%
  QoQ % 79.41% -9.57% 24.43% -37.40% -233.11% 54.95% -
  Horiz. % 35.16% 170.75% 155.83% 206.20% 150.07% 45.05% 100.00%
NP 3,444 2,563 4,730 4,777 3,413 1,412 2,731 16.77%
  QoQ % 34.37% -45.81% -0.98% 39.96% 141.71% -48.30% -
  Horiz. % 126.11% 93.85% 173.20% 174.92% 124.97% 51.70% 100.00%
NP to SH 3,296 2,312 4,266 4,157 3,118 1,332 2,609 16.91%
  QoQ % 42.56% -45.80% 2.62% 33.32% 134.08% -48.95% -
  Horiz. % 126.33% 88.62% 163.51% 159.33% 119.51% 51.05% 100.00%
Tax Rate 6.46 % 31.08 % 18.24 % 22.61 % 22.94 % 17.76 % 19.87 % -52.82%
  QoQ % -79.21% 70.39% -19.33% -1.44% 29.17% -10.62% -
  Horiz. % 32.51% 156.42% 91.80% 113.79% 115.45% 89.38% 100.00%
Total Cost 33,727 33,287 33,167 34,484 38,664 34,127 33,554 0.34%
  QoQ % 1.32% 0.36% -3.82% -10.81% 13.29% 1.71% -
  Horiz. % 100.52% 99.20% 98.85% 102.77% 115.23% 101.71% 100.00%
Net Worth 224,540 208,079 215,331 217,747 224,496 199,799 210,726 4.34%
  QoQ % 7.91% -3.37% -1.11% -3.01% 12.36% -5.19% -
  Horiz. % 106.55% 98.74% 102.19% 103.33% 106.53% 94.81% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 9,269 - - - 8,314 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.49% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 281.25 % - % - % - % 266.67 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 105.47% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 224,540 208,079 215,331 217,747 224,496 199,799 210,726 4.34%
  QoQ % 7.91% -3.37% -1.11% -3.01% 12.36% -5.19% -
  Horiz. % 106.55% 98.74% 102.19% 103.33% 106.53% 94.81% 100.00%
NOSH 205,999 192,666 203,142 197,952 207,866 190,285 200,692 1.76%
  QoQ % 6.92% -5.16% 2.62% -4.77% 9.24% -5.19% -
  Horiz. % 102.64% 96.00% 101.22% 98.63% 103.57% 94.81% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.27 % 7.15 % 12.48 % 12.17 % 8.11 % 3.97 % 7.53 % 14.91%
  QoQ % 29.65% -42.71% 2.55% 50.06% 104.28% -47.28% -
  Horiz. % 123.11% 94.95% 165.74% 161.62% 107.70% 52.72% 100.00%
ROE 1.47 % 1.11 % 1.98 % 1.91 % 1.39 % 0.67 % 1.24 % 12.05%
  QoQ % 32.43% -43.94% 3.66% 37.41% 107.46% -45.97% -
  Horiz. % 118.55% 89.52% 159.68% 154.03% 112.10% 54.03% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.04 18.61 18.66 19.83 20.24 18.68 18.08 -0.15%
  QoQ % -3.06% -0.27% -5.90% -2.03% 8.35% 3.32% -
  Horiz. % 99.78% 102.93% 103.21% 109.68% 111.95% 103.32% 100.00%
EPS 1.60 1.20 2.10 2.10 1.50 0.70 1.30 14.89%
  QoQ % 33.33% -42.86% 0.00% 40.00% 114.29% -46.15% -
  Horiz. % 123.08% 92.31% 161.54% 161.54% 115.38% 53.85% 100.00%
DPS 4.50 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. % 112.50% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0900 1.0800 1.0600 1.1000 1.0800 1.0500 1.0500 2.53%
  QoQ % 0.93% 1.89% -3.64% 1.85% 2.86% 0.00% -
  Horiz. % 103.81% 102.86% 100.95% 104.76% 102.86% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,658
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.52 17.87 18.89 19.57 20.97 17.71 18.08 1.62%
  QoQ % 3.64% -5.40% -3.47% -6.68% 18.41% -2.05% -
  Horiz. % 102.43% 98.84% 104.48% 108.24% 115.98% 97.95% 100.00%
EPS 1.64 1.15 2.13 2.07 1.55 0.66 1.30 16.80%
  QoQ % 42.61% -46.01% 2.90% 33.55% 134.85% -49.23% -
  Horiz. % 126.15% 88.46% 163.85% 159.23% 119.23% 50.77% 100.00%
DPS 4.62 0.00 0.00 0.00 4.14 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.59% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1190 1.0370 1.0731 1.0852 1.1188 0.9957 1.0502 4.33%
  QoQ % 7.91% -3.36% -1.12% -3.00% 12.36% -5.19% -
  Horiz. % 106.55% 98.74% 102.18% 103.33% 106.53% 94.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.8050 0.8200 0.6750 0.8100 0.7450 0.6900 0.6550 -
P/RPS 4.46 4.41 3.62 4.08 3.68 3.69 3.62 14.97%
  QoQ % 1.13% 21.82% -11.27% 10.87% -0.27% 1.93% -
  Horiz. % 123.20% 121.82% 100.00% 112.71% 101.66% 101.93% 100.00%
P/EPS 50.31 68.33 32.14 38.57 49.67 98.57 50.38 -0.09%
  QoQ % -26.37% 112.60% -16.67% -22.35% -49.61% 95.65% -
  Horiz. % 99.86% 135.63% 63.80% 76.56% 98.59% 195.65% 100.00%
EY 1.99 1.46 3.11 2.59 2.01 1.01 1.98 0.34%
  QoQ % 36.30% -53.05% 20.08% 28.86% 99.01% -48.99% -
  Horiz. % 100.51% 73.74% 157.07% 130.81% 101.52% 51.01% 100.00%
DY 5.59 0.00 0.00 0.00 5.37 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.10% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.74 0.76 0.64 0.74 0.69 0.66 0.62 12.56%
  QoQ % -2.63% 18.75% -13.51% 7.25% 4.55% 6.45% -
  Horiz. % 119.35% 122.58% 103.23% 119.35% 111.29% 106.45% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 15/05/15 11/02/15 21/11/14 27/08/14 28/05/14 26/02/14 -
Price 0.7550 0.8750 0.7700 0.7950 0.8150 0.7400 0.7000 -
P/RPS 4.18 4.70 4.13 4.01 4.03 3.96 3.87 5.29%
  QoQ % -11.06% 13.80% 2.99% -0.50% 1.77% 2.33% -
  Horiz. % 108.01% 121.45% 106.72% 103.62% 104.13% 102.33% 100.00%
P/EPS 47.19 72.92 36.67 37.86 54.33 105.71 53.85 -8.45%
  QoQ % -35.29% 98.85% -3.14% -30.31% -48.60% 96.30% -
  Horiz. % 87.63% 135.41% 68.10% 70.31% 100.89% 196.30% 100.00%
EY 2.12 1.37 2.73 2.64 1.84 0.95 1.86 9.14%
  QoQ % 54.74% -49.82% 3.41% 43.48% 93.68% -48.92% -
  Horiz. % 113.98% 73.66% 146.77% 141.94% 98.92% 51.08% 100.00%
DY 5.96 0.00 0.00 0.00 4.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.38% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.69 0.81 0.73 0.72 0.75 0.70 0.67 1.99%
  QoQ % -14.81% 10.96% 1.39% -4.00% 7.14% 4.48% -
  Horiz. % 102.99% 120.90% 108.96% 107.46% 111.94% 104.48% 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.
 


 

377  382  501  626 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.065-0.005 
 AAX 0.36-0.02 
 DGB 0.145+0.015 
 BORNOIL 0.09-0.005 
 HUBLINE 0.120.00 
 SIME 8.94+0.01 
 MASTEEL 1.51+0.19 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 

TOP ARTICLES

1. (Icon) Supermax (3) - Turning Around Icon8888 Gossips About Stocks
2. Super uptrend stocks Annjoo, Padini, Penta, Pmetal
3. 去AGM到底可以得到什么?EKOVEST AGM 篇 西山股庄
4. [转贴] 5098 Masteel 2017-Q3业绩 - Leo Ting Good Articles to Share
5. Mplus Market Pulse - 24 Nov 2017 M+ Online Research Articles
Partners & Brokers