Highlights

[HEXZA] QoQ Quarter Result on 2016-09-30 [#1]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 18-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     259.82%    YoY -     87.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 25,698 25,917 26,861 34,301 35,380 32,690 36,648 -21.09%
  QoQ % -0.85% -3.51% -21.69% -3.05% 8.23% -10.80% -
  Horiz. % 70.12% 70.72% 73.29% 93.60% 96.54% 89.20% 100.00%
PBT -65 -716 10,737 15,468 5,069 2,713 3,829 -
  QoQ % 90.92% -106.67% -30.59% 205.15% 86.84% -29.15% -
  Horiz. % -1.70% -18.70% 280.41% 403.97% 132.38% 70.85% 100.00%
Tax -1,052 -178 -901 -130 -527 -1,084 -865 13.95%
  QoQ % -491.01% 80.24% -593.08% 75.33% 51.38% -25.32% -
  Horiz. % 121.62% 20.58% 104.16% 15.03% 60.92% 125.32% 100.00%
NP -1,117 -894 9,836 15,338 4,542 1,629 2,964 -
  QoQ % -24.94% -109.09% -35.87% 237.69% 178.82% -45.04% -
  Horiz. % -37.69% -30.16% 331.85% 517.48% 153.24% 54.96% 100.00%
NP to SH -1,223 -839 9,481 14,810 4,116 1,279 2,719 -
  QoQ % -45.77% -108.85% -35.98% 259.82% 221.81% -52.96% -
  Horiz. % -44.98% -30.86% 348.69% 544.69% 151.38% 47.04% 100.00%
Tax Rate - % - % 8.39 % 0.84 % 10.40 % 39.96 % 22.59 % -
  QoQ % 0.00% 0.00% 898.81% -91.92% -73.97% 76.89% -
  Horiz. % 0.00% 0.00% 37.14% 3.72% 46.04% 176.89% 100.00%
Total Cost 26,815 26,811 17,025 18,963 30,838 31,061 33,684 -14.12%
  QoQ % 0.01% 57.48% -10.22% -38.51% -0.72% -7.79% -
  Horiz. % 79.61% 79.60% 50.54% 56.30% 91.55% 92.21% 100.00%
Net Worth 238,452 240,456 236,016 236,159 215,600 232,351 209,751 8.93%
  QoQ % -0.83% 1.88% -0.06% 9.54% -7.21% 10.77% -
  Horiz. % 113.68% 114.64% 112.52% 112.59% 102.79% 110.77% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 10,019 - - - 8,820 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.59% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 214.29 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 238,452 240,456 236,016 236,159 215,600 232,351 209,751 8.93%
  QoQ % -0.83% 1.88% -0.06% 9.54% -7.21% 10.77% -
  Horiz. % 113.68% 114.64% 112.52% 112.59% 102.79% 110.77% 100.00%
NOSH 200,380 200,380 201,723 200,135 196,000 213,166 194,214 2.11%
  QoQ % 0.00% -0.67% 0.79% 2.11% -8.05% 9.76% -
  Horiz. % 103.17% 103.17% 103.87% 103.05% 100.92% 109.76% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin -4.35 % -3.45 % 36.62 % 44.72 % 12.84 % 4.98 % 8.09 % -
  QoQ % -26.09% -109.42% -18.11% 248.29% 157.83% -38.44% -
  Horiz. % -53.77% -42.65% 452.66% 552.78% 158.71% 61.56% 100.00%
ROE -0.51 % -0.35 % 4.02 % 6.27 % 1.91 % 0.55 % 1.30 % -
  QoQ % -45.71% -108.71% -35.89% 228.27% 247.27% -57.69% -
  Horiz. % -39.23% -26.92% 309.23% 482.31% 146.92% 42.31% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.82 12.93 13.32 17.14 18.05 15.34 18.87 -22.74%
  QoQ % -0.85% -2.93% -22.29% -5.04% 17.67% -18.71% -
  Horiz. % 67.94% 68.52% 70.59% 90.83% 95.65% 81.29% 100.00%
EPS -0.60 -0.40 4.70 7.40 2.10 0.60 1.40 -
  QoQ % -50.00% -108.51% -36.49% 252.38% 250.00% -57.14% -
  Horiz. % -42.86% -28.57% 335.71% 528.57% 150.00% 42.86% 100.00%
DPS 5.00 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. % 111.11% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1900 1.2000 1.1700 1.1800 1.1000 1.0900 1.0800 6.69%
  QoQ % -0.83% 2.56% -0.85% 7.27% 0.92% 0.93% -
  Horiz. % 110.19% 111.11% 108.33% 109.26% 101.85% 100.93% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 12.82 12.93 13.41 17.12 17.66 16.31 18.29 -21.11%
  QoQ % -0.85% -3.58% -21.67% -3.06% 8.28% -10.83% -
  Horiz. % 70.09% 70.69% 73.32% 93.60% 96.56% 89.17% 100.00%
EPS -0.60 -0.40 4.73 7.39 2.05 0.64 1.36 -
  QoQ % -50.00% -108.46% -35.99% 260.49% 220.31% -52.94% -
  Horiz. % -44.12% -29.41% 347.79% 543.38% 150.74% 47.06% 100.00%
DPS 5.00 0.00 0.00 0.00 4.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.64% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1900 1.2000 1.1778 1.1786 1.0760 1.1596 1.0468 8.93%
  QoQ % -0.83% 1.88% -0.07% 9.54% -7.21% 10.78% -
  Horiz. % 113.68% 114.64% 112.51% 112.59% 102.79% 110.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.9800 1.1100 0.9250 0.9200 0.8550 0.8750 0.9100 -
P/RPS 7.64 8.58 6.95 5.37 4.74 5.71 4.82 35.98%
  QoQ % -10.96% 23.45% 29.42% 13.29% -16.99% 18.46% -
  Horiz. % 158.51% 178.01% 144.19% 111.41% 98.34% 118.46% 100.00%
P/EPS -160.57 -265.10 19.68 12.43 40.71 145.83 65.00 -
  QoQ % 39.43% -1,447.05% 58.33% -69.47% -72.08% 124.35% -
  Horiz. % -247.03% -407.85% 30.28% 19.12% 62.63% 224.35% 100.00%
EY -0.62 -0.38 5.08 8.04 2.46 0.69 1.54 -
  QoQ % -63.16% -107.48% -36.82% 226.83% 256.52% -55.19% -
  Horiz. % -40.26% -24.68% 329.87% 522.08% 159.74% 44.81% 100.00%
DY 5.10 0.00 0.00 0.00 5.26 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.96% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.82 0.92 0.79 0.78 0.78 0.80 0.84 -1.60%
  QoQ % -10.87% 16.46% 1.28% 0.00% -2.50% -4.76% -
  Horiz. % 97.62% 109.52% 94.05% 92.86% 92.86% 95.24% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 25/05/17 16/02/17 18/11/16 24/08/16 12/05/16 28/01/16 -
Price 0.9700 1.1500 1.0400 0.9250 0.9000 0.8950 0.8900 -
P/RPS 7.56 8.89 7.81 5.40 4.99 5.84 4.72 36.93%
  QoQ % -14.96% 13.83% 44.63% 8.22% -14.55% 23.73% -
  Horiz. % 160.17% 188.35% 165.47% 114.41% 105.72% 123.73% 100.00%
P/EPS -158.93 -274.66 22.13 12.50 42.86 149.17 63.57 -
  QoQ % 42.14% -1,341.12% 77.04% -70.84% -71.27% 134.65% -
  Horiz. % -250.01% -432.06% 34.81% 19.66% 67.42% 234.65% 100.00%
EY -0.63 -0.36 4.52 8.00 2.33 0.67 1.57 -
  QoQ % -75.00% -107.96% -43.50% 243.35% 247.76% -57.32% -
  Horiz. % -40.13% -22.93% 287.90% 509.55% 148.41% 42.68% 100.00%
DY 5.15 0.00 0.00 0.00 5.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.82 0.96 0.89 0.78 0.82 0.82 0.82 -
  QoQ % -14.58% 7.87% 14.10% -4.88% 0.00% 0.00% -
  Horiz. % 100.00% 117.07% 108.54% 95.12% 100.00% 100.00% 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.
 


 

396  350  500  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KAB 0.30+0.05 
 DGB 0.14+0.03 
 PUC 0.2050.00 
 TRIVE 0.080.00 
 HIBISCS 0.775+0.015 
 DGSB 0.0850.00 
 HUBLINE 0.1250.00 
 NETX 0.050.00 
 DGB-WA 0.03+0.005 
 ASIABIO 0.210.00 
Partners & Brokers