Highlights

[HEXZA] QoQ Quarter Result on 2007-12-31 [#2]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 21-Feb-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 31-Dec-2007  [#2]
Profit Trend QoQ -     -28.10%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 61,133 49,860 44,616 38,165 44,423 42,345 26,697 73.47%
  QoQ % 22.61% 11.75% 16.90% -14.09% 4.91% 58.61% -
  Horiz. % 228.99% 186.76% 167.12% 142.96% 166.40% 158.61% 100.00%
PBT 8,508 6,416 7,516 5,851 8,096 7,000 1,837 177.08%
  QoQ % 32.61% -14.64% 28.46% -27.73% 15.66% 281.06% -
  Horiz. % 463.15% 349.27% 409.15% 318.51% 440.72% 381.06% 100.00%
Tax -1,705 -921 -1,375 -1,059 -1,362 -627 -468 136.21%
  QoQ % -85.12% 33.02% -29.84% 22.25% -117.22% -33.97% -
  Horiz. % 364.32% 196.79% 293.80% 226.28% 291.03% 133.97% 100.00%
NP 6,803 5,495 6,141 4,792 6,734 6,373 1,369 190.36%
  QoQ % 23.80% -10.52% 28.15% -28.84% 5.66% 365.52% -
  Horiz. % 496.93% 401.39% 448.58% 350.04% 491.89% 465.52% 100.00%
NP to SH 6,446 5,280 5,867 4,565 6,349 6,107 1,238 199.51%
  QoQ % 22.08% -10.01% 28.52% -28.10% 3.96% 393.30% -
  Horiz. % 520.68% 426.49% 473.91% 368.74% 512.84% 493.30% 100.00%
Tax Rate 20.04 % 14.35 % 18.29 % 18.10 % 16.82 % 8.96 % 25.48 % -14.76%
  QoQ % 39.65% -21.54% 1.05% 7.61% 87.72% -64.84% -
  Horiz. % 78.65% 56.32% 71.78% 71.04% 66.01% 35.16% 100.00%
Total Cost 54,330 44,365 38,475 33,373 37,689 35,972 25,328 66.09%
  QoQ % 22.46% 15.31% 15.29% -11.45% 4.77% 42.02% -
  Horiz. % 214.51% 175.16% 151.91% 131.76% 148.80% 142.02% 100.00%
Net Worth 189,433 183,479 176,010 170,861 169,738 163,719 156,039 13.76%
  QoQ % 3.24% 4.24% 3.01% 0.66% 3.68% 4.92% -
  Horiz. % 121.40% 117.59% 112.80% 109.50% 108.78% 104.92% 100.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,960 - - - 3,937 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.58% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 75.00 % - % - % - % 64.47 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.33% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 189,433 183,479 176,010 170,861 169,738 163,719 156,039 13.76%
  QoQ % 3.24% 4.24% 3.01% 0.66% 3.68% 4.92% -
  Horiz. % 121.40% 117.59% 112.80% 109.50% 108.78% 104.92% 100.00%
NOSH 131,551 132,000 130,377 130,428 129,571 129,936 128,958 1.33%
  QoQ % -0.34% 1.24% -0.04% 0.66% -0.28% 0.76% -
  Horiz. % 102.01% 102.36% 101.10% 101.14% 100.48% 100.76% 100.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.13 % 11.02 % 13.76 % 12.56 % 15.16 % 15.05 % 5.13 % 67.36%
  QoQ % 1.00% -19.91% 9.55% -17.15% 0.73% 193.37% -
  Horiz. % 216.96% 214.81% 268.23% 244.83% 295.52% 293.37% 100.00%
ROE 3.40 % 2.88 % 3.33 % 2.67 % 3.74 % 3.73 % 0.79 % 163.88%
  QoQ % 18.06% -13.51% 24.72% -28.61% 0.27% 372.15% -
  Horiz. % 430.38% 364.56% 421.52% 337.97% 473.42% 472.15% 100.00%
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 46.47 37.77 34.22 29.26 34.28 32.59 20.70 71.20%
  QoQ % 23.03% 10.37% 16.95% -14.64% 5.19% 57.44% -
  Horiz. % 224.49% 182.46% 165.31% 141.35% 165.60% 157.44% 100.00%
EPS 4.90 4.00 4.50 3.50 4.90 4.70 0.96 195.57%
  QoQ % 22.50% -11.11% 28.57% -28.57% 4.26% 389.58% -
  Horiz. % 510.42% 416.67% 468.75% 364.58% 510.42% 489.58% 100.00%
DPS 0.00 3.00 0.00 0.00 0.00 3.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 99.01% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.4400 1.3900 1.3500 1.3100 1.3100 1.2600 1.2100 12.27%
  QoQ % 3.60% 2.96% 3.05% 0.00% 3.97% 4.13% -
  Horiz. % 119.01% 114.88% 111.57% 108.26% 108.26% 104.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 202,500
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 30.19 24.62 22.03 18.85 21.94 20.91 13.18 73.50%
  QoQ % 22.62% 11.76% 16.87% -14.08% 4.93% 58.65% -
  Horiz. % 229.06% 186.80% 167.15% 143.02% 166.46% 158.65% 100.00%
EPS 3.18 2.61 2.90 2.25 3.14 3.02 0.61 199.75%
  QoQ % 21.84% -10.00% 28.89% -28.34% 3.97% 395.08% -
  Horiz. % 521.31% 427.87% 475.41% 368.85% 514.75% 495.08% 100.00%
DPS 0.00 1.96 0.00 0.00 0.00 1.94 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.03% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.9355 0.9061 0.8692 0.8438 0.8382 0.8085 0.7706 13.76%
  QoQ % 3.24% 4.25% 3.01% 0.67% 3.67% 4.92% -
  Horiz. % 121.40% 117.58% 112.80% 109.50% 108.77% 104.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.7100 0.6900 0.6200 0.6900 0.7700 0.8000 0.6700 -
P/RPS 1.53 1.83 1.81 2.36 2.25 2.45 0.00 -
  QoQ % -16.39% 1.10% -23.31% 4.89% -8.16% 0.00% -
  Horiz. % 62.45% 74.69% 73.88% 96.33% 91.84% 100.00% -
P/EPS 14.49 17.25 13.78 19.71 15.71 17.02 0.00 -
  QoQ % -16.00% 25.18% -30.09% 25.46% -7.70% 0.00% -
  Horiz. % 85.14% 101.35% 80.96% 115.80% 92.30% 100.00% -
EY 6.90 5.80 7.26 5.07 6.36 5.87 0.00 -
  QoQ % 18.97% -20.11% 43.20% -20.28% 8.35% 0.00% -
  Horiz. % 117.55% 98.81% 123.68% 86.37% 108.35% 100.00% -
DY 0.00 4.35 0.00 0.00 0.00 3.79 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.78% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.49 0.50 0.46 0.53 0.59 0.63 0.67 -18.78%
  QoQ % -2.00% 8.70% -13.21% -10.17% -6.35% -5.97% -
  Horiz. % 73.13% 74.63% 68.66% 79.10% 88.06% 94.03% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 29/08/08 30/05/08 21/02/08 28/11/07 30/08/07 04/05/07 -
Price 0.6900 0.6900 0.6900 0.6600 0.7000 0.7000 0.6900 -
P/RPS 1.48 1.83 2.02 2.26 2.04 2.15 0.00 -
  QoQ % -19.13% -9.41% -10.62% 10.78% -5.12% 0.00% -
  Horiz. % 68.84% 85.12% 93.95% 105.12% 94.88% 100.00% -
P/EPS 14.08 17.25 15.33 18.86 14.29 14.89 0.00 -
  QoQ % -18.38% 12.52% -18.72% 31.98% -4.03% 0.00% -
  Horiz. % 94.56% 115.85% 102.95% 126.66% 95.97% 100.00% -
EY 7.10 5.80 6.52 5.30 7.00 6.71 0.00 -
  QoQ % 22.41% -11.04% 23.02% -24.29% 4.32% 0.00% -
  Horiz. % 105.81% 86.44% 97.17% 78.99% 104.32% 100.00% -
DY 0.00 4.35 0.00 0.00 0.00 4.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.46% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.48 0.50 0.51 0.50 0.53 0.56 0.69 -21.44%
  QoQ % -4.00% -1.96% 2.00% -5.66% -5.36% -18.84% -
  Horiz. % 69.57% 72.46% 73.91% 72.46% 76.81% 81.16% 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.
 


 

211  296  559  1143 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.00+0.035 
 NEXGRAM 0.04+0.005 
 NOVAMSC 0.14+0.005 
 KRETAM 0.475+0.015 
 SAPNRG 0.62-0.01 
 HSI-C3H 0.46-0.16 
 HSI-H4B 0.36+0.075 
 HSI-C3K 0.37-0.07 
 HSI-H4A 0.20+0.07 
 HSI-H4I 0.565+0.06 

TOP ARTICLES

1. 1Q18 Results Wrap - Latest Stock Picks! KL Trader Investment Research Articles
2. StockAlliance - OCNCASH the undershine OCEAN StockAlliance Smells Of Money
3. TCapital Group - HUAAN TCapital Group Stock Sharing Knowledge
4. 依华建台便宜优质股/官有缘 生财有缘●官有缘
5. (Icon) Hibiscus Petroleum - The Potential Is There. Lets' See Whether It Can Deliver Icon8888 Gossips About Stocks
Partners & Brokers