Highlights

[HEXZA] QoQ Quarter Result on 2015-09-30 [#1]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     139.26%    YoY -     89.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 35,380 32,690 36,648 37,271 37,171 35,850 37,897 -4.48%
  QoQ % 8.23% -10.80% -1.67% 0.27% 3.68% -5.40% -
  Horiz. % 93.36% 86.26% 96.70% 98.35% 98.08% 94.60% 100.00%
PBT 5,069 2,713 3,829 9,090 3,682 3,719 5,785 -8.44%
  QoQ % 86.84% -29.15% -57.88% 146.88% -0.99% -35.71% -
  Horiz. % 87.62% 46.90% 66.19% 157.13% 63.65% 64.29% 100.00%
Tax -527 -1,084 -865 -946 -238 -1,156 -1,055 -37.07%
  QoQ % 51.38% -25.32% 8.56% -297.48% 79.41% -9.57% -
  Horiz. % 49.95% 102.75% 81.99% 89.67% 22.56% 109.57% 100.00%
NP 4,542 1,629 2,964 8,144 3,444 2,563 4,730 -2.67%
  QoQ % 178.82% -45.04% -63.61% 136.47% 34.37% -45.81% -
  Horiz. % 96.03% 34.44% 62.66% 172.18% 72.81% 54.19% 100.00%
NP to SH 4,116 1,279 2,719 7,886 3,296 2,312 4,266 -2.36%
  QoQ % 221.81% -52.96% -65.52% 139.26% 42.56% -45.80% -
  Horiz. % 96.48% 29.98% 63.74% 184.86% 77.26% 54.20% 100.00%
Tax Rate 10.40 % 39.96 % 22.59 % 10.41 % 6.46 % 31.08 % 18.24 % -31.26%
  QoQ % -73.97% 76.89% 117.00% 61.15% -79.21% 70.39% -
  Horiz. % 57.02% 219.08% 123.85% 57.07% 35.42% 170.39% 100.00%
Total Cost 30,838 31,061 33,684 29,127 33,727 33,287 33,167 -4.74%
  QoQ % -0.72% -7.79% 15.65% -13.64% 1.32% 0.36% -
  Horiz. % 92.98% 93.65% 101.56% 87.82% 101.69% 100.36% 100.00%
Net Worth 215,600 232,351 209,751 226,469 224,540 208,079 215,331 0.08%
  QoQ % -7.21% 10.77% -7.38% 0.86% 7.91% -3.37% -
  Horiz. % 100.12% 107.90% 97.41% 105.17% 104.28% 96.63% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 8,820 - - - 9,269 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.15% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 214.29 % - % - % - % 281.25 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 76.19% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 215,600 232,351 209,751 226,469 224,540 208,079 215,331 0.08%
  QoQ % -7.21% 10.77% -7.38% 0.86% 7.91% -3.37% -
  Horiz. % 100.12% 107.90% 97.41% 105.17% 104.28% 96.63% 100.00%
NOSH 196,000 213,166 194,214 202,205 205,999 192,666 203,142 -2.36%
  QoQ % -8.05% 9.76% -3.95% -1.84% 6.92% -5.16% -
  Horiz. % 96.48% 104.93% 95.60% 99.54% 101.41% 94.84% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.84 % 4.98 % 8.09 % 21.85 % 9.27 % 7.15 % 12.48 % 1.92%
  QoQ % 157.83% -38.44% -62.97% 135.71% 29.65% -42.71% -
  Horiz. % 102.88% 39.90% 64.82% 175.08% 74.28% 57.29% 100.00%
ROE 1.91 % 0.55 % 1.30 % 3.48 % 1.47 % 1.11 % 1.98 % -2.37%
  QoQ % 247.27% -57.69% -62.64% 136.73% 32.43% -43.94% -
  Horiz. % 96.46% 27.78% 65.66% 175.76% 74.24% 56.06% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 18.05 15.34 18.87 18.43 18.04 18.61 18.66 -2.19%
  QoQ % 17.67% -18.71% 2.39% 2.16% -3.06% -0.27% -
  Horiz. % 96.73% 82.21% 101.13% 98.77% 96.68% 99.73% 100.00%
EPS 2.10 0.60 1.40 3.90 1.60 1.20 2.10 -
  QoQ % 250.00% -57.14% -64.10% 143.75% 33.33% -42.86% -
  Horiz. % 100.00% 28.57% 66.67% 185.71% 76.19% 57.14% 100.00%
DPS 4.50 0.00 0.00 0.00 4.50 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 1.1000 1.0900 1.0800 1.1200 1.0900 1.0800 1.0600 2.50%
  QoQ % 0.92% 0.93% -3.57% 2.75% 0.93% 1.89% -
  Horiz. % 103.77% 102.83% 101.89% 105.66% 102.83% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.66 16.31 18.29 18.60 18.55 17.89 18.91 -4.46%
  QoQ % 8.28% -10.83% -1.67% 0.27% 3.69% -5.39% -
  Horiz. % 93.39% 86.25% 96.72% 98.36% 98.10% 94.61% 100.00%
EPS 2.05 0.64 1.36 3.94 1.64 1.15 2.13 -2.52%
  QoQ % 220.31% -52.94% -65.48% 140.24% 42.61% -46.01% -
  Horiz. % 96.24% 30.05% 63.85% 184.98% 77.00% 53.99% 100.00%
DPS 4.40 0.00 0.00 0.00 4.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 95.03% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0760 1.1596 1.0468 1.1302 1.1206 1.0384 1.0746 0.09%
  QoQ % -7.21% 10.78% -7.38% 0.86% 7.92% -3.37% -
  Horiz. % 100.13% 107.91% 97.41% 105.17% 104.28% 96.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.8550 0.8750 0.9100 0.8400 0.8050 0.8200 0.6750 -
P/RPS 4.74 5.71 4.82 4.56 4.46 4.41 3.62 19.71%
  QoQ % -16.99% 18.46% 5.70% 2.24% 1.13% 21.82% -
  Horiz. % 130.94% 157.73% 133.15% 125.97% 123.20% 121.82% 100.00%
P/EPS 40.71 145.83 65.00 21.54 50.31 68.33 32.14 17.08%
  QoQ % -72.08% 124.35% 201.76% -57.19% -26.37% 112.60% -
  Horiz. % 126.66% 453.73% 202.24% 67.02% 156.53% 212.60% 100.00%
EY 2.46 0.69 1.54 4.64 1.99 1.46 3.11 -14.48%
  QoQ % 256.52% -55.19% -66.81% 133.17% 36.30% -53.05% -
  Horiz. % 79.10% 22.19% 49.52% 149.20% 63.99% 46.95% 100.00%
DY 5.26 0.00 0.00 0.00 5.59 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.10% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.78 0.80 0.84 0.75 0.74 0.76 0.64 14.11%
  QoQ % -2.50% -4.76% 12.00% 1.35% -2.63% 18.75% -
  Horiz. % 121.88% 125.00% 131.25% 117.19% 115.62% 118.75% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 12/05/16 28/01/16 19/11/15 26/08/15 15/05/15 11/02/15 -
Price 0.9000 0.8950 0.8900 0.9350 0.7550 0.8750 0.7700 -
P/RPS 4.99 5.84 4.72 5.07 4.18 4.70 4.13 13.45%
  QoQ % -14.55% 23.73% -6.90% 21.29% -11.06% 13.80% -
  Horiz. % 120.82% 141.40% 114.29% 122.76% 101.21% 113.80% 100.00%
P/EPS 42.86 149.17 63.57 23.97 47.19 72.92 36.67 10.97%
  QoQ % -71.27% 134.65% 165.21% -49.21% -35.29% 98.85% -
  Horiz. % 116.88% 406.79% 173.36% 65.37% 128.69% 198.85% 100.00%
EY 2.33 0.67 1.57 4.17 2.12 1.37 2.73 -10.03%
  QoQ % 247.76% -57.32% -62.35% 96.70% 54.74% -49.82% -
  Horiz. % 85.35% 24.54% 57.51% 152.75% 77.66% 50.18% 100.00%
DY 5.00 0.00 0.00 0.00 5.96 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.89% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.82 0.82 0.82 0.83 0.69 0.81 0.73 8.07%
  QoQ % 0.00% 0.00% -1.20% 20.29% -14.81% 10.96% -
  Horiz. % 112.33% 112.33% 112.33% 113.70% 94.52% 110.96% 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.
 


 

425  289  484  643 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.24+0.02 
 TUNEPRO-CN 0.025+0.02 
 AAX 0.385+0.02 
 MLAB-WA 0.0950.00 
 DNEX 0.525+0.025 
 DNEX-WD 0.265+0.015 
 LCTITAN-CE 0.35+0.02 
 LCTITAN-CF 0.055+0.005 
 JAG 0.1450.00 
 MTOUCHE 0.215-0.015 
Partners & Brokers