Highlights

[HEXZA] QoQ Quarter Result on 2009-12-31 [#2]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     4.84%    YoY -     199.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 38,687 39,282 42,855 38,016 39,591 35,411 32,426 12.48%
  QoQ % -1.51% -8.34% 12.73% -3.98% 11.80% 9.21% -
  Horiz. % 119.31% 121.14% 132.16% 117.24% 122.10% 109.21% 100.00%
PBT 4,459 3,752 5,226 6,788 6,416 3,275 2,610 42.86%
  QoQ % 18.84% -28.21% -23.01% 5.80% 95.91% 25.48% -
  Horiz. % 170.84% 143.75% 200.23% 260.08% 245.82% 125.48% 100.00%
Tax -995 -1,115 -1,308 -1,384 -1,221 855 -480 62.50%
  QoQ % 10.76% 14.76% 5.49% -13.35% -242.81% 278.12% -
  Horiz. % 207.29% 232.29% 272.50% 288.33% 254.38% -178.12% 100.00%
NP 3,464 2,637 3,918 5,404 5,195 4,130 2,130 38.25%
  QoQ % 31.36% -32.70% -27.50% 4.02% 25.79% 93.90% -
  Horiz. % 162.63% 123.80% 183.94% 253.71% 243.90% 193.90% 100.00%
NP to SH 2,942 2,341 3,598 5,095 4,860 3,845 1,825 37.44%
  QoQ % 25.67% -34.94% -29.38% 4.84% 26.40% 110.68% -
  Horiz. % 161.21% 128.27% 197.15% 279.18% 266.30% 210.68% 100.00%
Tax Rate 22.31 % 29.72 % 25.03 % 20.39 % 19.03 % -26.11 % 18.39 % 13.74%
  QoQ % -24.93% 18.74% 22.76% 7.15% 172.88% -241.98% -
  Horiz. % 121.32% 161.61% 136.11% 110.88% 103.48% -141.98% 100.00%
Total Cost 35,223 36,645 38,937 32,612 34,396 31,281 30,296 10.56%
  QoQ % -3.88% -5.89% 19.39% -5.19% 9.96% 3.25% -
  Horiz. % 116.26% 120.96% 128.52% 107.64% 113.53% 103.25% 100.00%
Net Worth 203,978 189,230 191,893 191,571 192,374 186,178 184,527 6.90%
  QoQ % 7.79% -1.39% 0.17% -0.42% 3.33% 0.89% -
  Horiz. % 110.54% 102.55% 103.99% 103.82% 104.25% 100.89% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 6,827 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 291.67 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 203,978 189,230 191,893 191,571 192,374 186,178 184,527 6.90%
  QoQ % 7.79% -1.39% 0.17% -0.42% 3.33% 0.89% -
  Horiz. % 110.54% 102.55% 103.99% 103.82% 104.25% 100.89% 100.00%
NOSH 196,133 195,083 199,888 203,800 202,499 202,368 202,777 -2.19%
  QoQ % 0.54% -2.40% -1.92% 0.64% 0.07% -0.20% -
  Horiz. % 96.72% 96.21% 98.58% 100.50% 99.86% 99.80% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.95 % 6.71 % 9.14 % 14.22 % 13.12 % 11.66 % 6.57 % 22.86%
  QoQ % 33.38% -26.59% -35.72% 8.38% 12.52% 77.47% -
  Horiz. % 136.23% 102.13% 139.12% 216.44% 199.70% 177.47% 100.00%
ROE 1.44 % 1.24 % 1.88 % 2.66 % 2.53 % 2.07 % 0.99 % 28.35%
  QoQ % 16.13% -34.04% -29.32% 5.14% 22.22% 109.09% -
  Horiz. % 145.45% 125.25% 189.90% 268.69% 255.56% 209.09% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.72 20.14 21.44 18.65 19.55 17.50 15.99 14.99%
  QoQ % -2.09% -6.06% 14.96% -4.60% 11.71% 9.44% -
  Horiz. % 123.33% 125.95% 134.08% 116.64% 122.26% 109.44% 100.00%
EPS 1.50 1.20 1.80 2.50 2.40 1.90 0.90 40.53%
  QoQ % 25.00% -33.33% -28.00% 4.17% 26.32% 111.11% -
  Horiz. % 166.67% 133.33% 200.00% 277.78% 266.67% 211.11% 100.00%
DPS 0.00 3.50 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.0400 0.9700 0.9600 0.9400 0.9500 0.9200 0.9100 9.30%
  QoQ % 7.22% 1.04% 2.13% -1.05% 3.26% 1.10% -
  Horiz. % 114.29% 106.59% 105.49% 103.30% 104.40% 101.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 19.31 19.60 21.39 18.97 19.76 17.67 16.18 12.50%
  QoQ % -1.48% -8.37% 12.76% -4.00% 11.83% 9.21% -
  Horiz. % 119.34% 121.14% 132.20% 117.24% 122.13% 109.21% 100.00%
EPS 1.47 1.17 1.80 2.54 2.43 1.92 0.91 37.63%
  QoQ % 25.64% -35.00% -29.13% 4.53% 26.56% 110.99% -
  Horiz. % 161.54% 128.57% 197.80% 279.12% 267.03% 210.99% 100.00%
DPS 0.00 3.41 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 1.0180 0.9444 0.9576 0.9560 0.9601 0.9291 0.9209 6.90%
  QoQ % 7.79% -1.38% 0.17% -0.43% 3.34% 0.89% -
  Horiz. % 110.54% 102.55% 103.99% 103.81% 104.26% 100.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.6200 0.5800 0.5800 0.5600 0.5700 0.4300 0.3700 -
P/RPS 3.14 2.88 2.71 3.00 2.92 2.46 2.31 22.69%
  QoQ % 9.03% 6.27% -9.67% 2.74% 18.70% 6.49% -
  Horiz. % 135.93% 124.68% 117.32% 129.87% 126.41% 106.49% 100.00%
P/EPS 41.33 48.33 32.22 22.40 23.75 22.63 41.11 0.36%
  QoQ % -14.48% 50.00% 43.84% -5.68% 4.95% -44.95% -
  Horiz. % 100.54% 117.56% 78.38% 54.49% 57.77% 55.05% 100.00%
EY 2.42 2.07 3.10 4.46 4.21 4.42 2.43 -0.27%
  QoQ % 16.91% -33.23% -30.49% 5.94% -4.75% 81.89% -
  Horiz. % 99.59% 85.19% 127.57% 183.54% 173.25% 181.89% 100.00%
DY 0.00 6.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.60 0.60 0.60 0.60 0.60 0.47 0.41 28.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 27.66% 14.63% -
  Horiz. % 146.34% 146.34% 146.34% 146.34% 146.34% 114.63% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 25/08/10 18/05/10 25/02/10 20/11/09 28/08/09 29/05/09 -
Price 0.6900 0.6200 0.5600 0.5700 0.6300 0.5800 0.4100 -
P/RPS 3.50 3.08 2.61 3.06 3.22 3.31 2.56 23.16%
  QoQ % 13.64% 18.01% -14.71% -4.97% -2.72% 29.30% -
  Horiz. % 136.72% 120.31% 101.95% 119.53% 125.78% 129.30% 100.00%
P/EPS 46.00 51.67 31.11 22.80 26.25 30.53 45.56 0.64%
  QoQ % -10.97% 66.09% 36.45% -13.14% -14.02% -32.99% -
  Horiz. % 100.97% 113.41% 68.28% 50.04% 57.62% 67.01% 100.00%
EY 2.17 1.94 3.21 4.39 3.81 3.28 2.20 -0.91%
  QoQ % 11.86% -39.56% -26.88% 15.22% 16.16% 49.09% -
  Horiz. % 98.64% 88.18% 145.91% 199.55% 173.18% 149.09% 100.00%
DY 0.00 5.65 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.66 0.64 0.58 0.61 0.66 0.63 0.45 29.06%
  QoQ % 3.13% 10.34% -4.92% -7.58% 4.76% 40.00% -
  Horiz. % 146.67% 142.22% 128.89% 135.56% 146.67% 140.00% 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.
 


 

442  257  503  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.045+0.005 
 ASIABIO 0.16+0.005 
 SENERGY 1.62+0.05 
 ANZO 0.140.00 
 PASUKGB 0.19+0.005 
 COMFORT 0.885-0.025 
 BIOOSMO 0.095+0.01 
 MPAY 0.245+0.035 
 ANZO-WC 0.055-0.005 
 JETSON 0.485+0.04 
Partners & Brokers