Highlights

[HEXZA] QoQ Quarter Result on 2011-12-31 [#2]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 21-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     71.55%    YoY -     -23.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 31,335 37,396 37,196 38,539 35,485 34,085 34,930 -6.97%
  QoQ % -16.21% 0.54% -3.48% 8.61% 4.11% -2.42% -
  Horiz. % 89.71% 107.06% 106.49% 110.33% 101.59% 97.58% 100.00%
PBT 399 2,225 2,046 2,885 1,822 6,027 1,690 -61.70%
  QoQ % -82.07% 8.75% -29.08% 58.34% -69.77% 256.63% -
  Horiz. % 23.61% 131.66% 121.07% 170.71% 107.81% 356.63% 100.00%
Tax 312 -518 -865 -523 -270 -362 -494 -
  QoQ % 160.23% 40.12% -65.39% -93.70% 25.41% 26.72% -
  Horiz. % -63.16% 104.86% 175.10% 105.87% 54.66% 73.28% 100.00%
NP 711 1,707 1,181 2,362 1,552 5,665 1,196 -29.23%
  QoQ % -58.35% 44.54% -50.00% 52.19% -72.60% 373.66% -
  Horiz. % 59.45% 142.73% 98.75% 197.49% 129.77% 473.66% 100.00%
NP to SH 672 1,491 1,025 2,177 1,269 5,328 999 -23.17%
  QoQ % -54.93% 45.46% -52.92% 71.55% -76.18% 433.33% -
  Horiz. % 67.27% 149.25% 102.60% 217.92% 127.03% 533.33% 100.00%
Tax Rate -78.20 % 23.28 % 42.28 % 18.13 % 14.82 % 6.01 % 29.23 % -
  QoQ % -435.91% -44.94% 133.20% 22.33% 146.59% -79.44% -
  Horiz. % -267.53% 79.64% 144.65% 62.03% 50.70% 20.56% 100.00%
Total Cost 30,624 35,689 36,015 36,177 33,933 28,420 33,734 -6.23%
  QoQ % -14.19% -0.91% -0.45% 6.61% 19.40% -15.75% -
  Horiz. % 90.78% 105.80% 106.76% 107.24% 100.59% 84.25% 100.00%
Net Worth 214,406 214,406 202,383 195,929 211,499 205,226 205,793 2.76%
  QoQ % 0.00% 5.94% 3.29% -7.36% 3.06% -0.28% -
  Horiz. % 104.19% 104.19% 98.34% 95.21% 102.77% 99.72% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 8,015 - - - 7,893 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.54% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 537.57 % - % - % - % 148.15 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 362.86% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 214,406 214,406 202,383 195,929 211,499 205,226 205,793 2.76%
  QoQ % 0.00% 5.94% 3.29% -7.36% 3.06% -0.28% -
  Horiz. % 104.19% 104.19% 98.34% 95.21% 102.77% 99.72% 100.00%
NOSH 200,380 200,380 200,380 197,909 211,499 197,333 199,800 0.19%
  QoQ % 0.00% 0.00% 1.25% -6.43% 7.18% -1.23% -
  Horiz. % 100.29% 100.29% 100.29% 99.05% 105.86% 98.77% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.27 % 4.56 % 3.18 % 6.13 % 4.37 % 16.62 % 3.42 % -23.85%
  QoQ % -50.22% 43.40% -48.12% 40.27% -73.71% 385.96% -
  Horiz. % 66.37% 133.33% 92.98% 179.24% 127.78% 485.96% 100.00%
ROE 0.31 % 0.70 % 0.51 % 1.11 % 0.60 % 2.60 % 0.49 % -26.24%
  QoQ % -55.71% 37.25% -54.05% 85.00% -76.92% 430.61% -
  Horiz. % 63.27% 142.86% 104.08% 226.53% 122.45% 530.61% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.64 18.66 18.56 19.47 16.78 17.27 17.48 -7.13%
  QoQ % -16.18% 0.54% -4.67% 16.03% -2.84% -1.20% -
  Horiz. % 89.47% 106.75% 106.18% 111.38% 96.00% 98.80% 100.00%
EPS 0.30 0.70 0.50 1.10 0.60 2.70 0.50 -28.80%
  QoQ % -57.14% 40.00% -54.55% 83.33% -77.78% 440.00% -
  Horiz. % 60.00% 140.00% 100.00% 220.00% 120.00% 540.00% 100.00%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0700 1.0700 1.0100 0.9900 1.0000 1.0400 1.0300 2.57%
  QoQ % 0.00% 5.94% 2.02% -1.00% -3.85% 0.97% -
  Horiz. % 103.88% 103.88% 98.06% 96.12% 97.09% 100.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 202,500
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.47 18.47 18.37 19.03 17.52 16.83 17.25 -6.98%
  QoQ % -16.24% 0.54% -3.47% 8.62% 4.10% -2.43% -
  Horiz. % 89.68% 107.07% 106.49% 110.32% 101.57% 97.57% 100.00%
EPS 0.33 0.74 0.51 1.08 0.63 2.63 0.49 -23.11%
  QoQ % -55.41% 45.10% -52.78% 71.43% -76.05% 436.73% -
  Horiz. % 67.35% 151.02% 104.08% 220.41% 128.57% 536.73% 100.00%
DPS 0.00 3.96 0.00 0.00 0.00 3.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 101.54% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0588 1.0588 0.9994 0.9676 1.0444 1.0135 1.0163 2.76%
  QoQ % 0.00% 5.94% 3.29% -7.35% 3.05% -0.28% -
  Horiz. % 104.18% 104.18% 98.34% 95.21% 102.76% 99.72% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.6000 0.6000 0.6100 0.5600 0.5700 0.6000 0.6200 -
P/RPS 3.84 3.21 3.29 2.88 3.40 3.47 3.55 5.36%
  QoQ % 19.63% -2.43% 14.24% -15.29% -2.02% -2.25% -
  Horiz. % 108.17% 90.42% 92.68% 81.13% 95.77% 97.75% 100.00%
P/EPS 178.91 80.64 119.25 50.91 95.00 22.22 124.00 27.60%
  QoQ % 121.86% -32.38% 134.24% -46.41% 327.54% -82.08% -
  Horiz. % 144.28% 65.03% 96.17% 41.06% 76.61% 17.92% 100.00%
EY 0.56 1.24 0.84 1.96 1.05 4.50 0.81 -21.76%
  QoQ % -54.84% 47.62% -57.14% 86.67% -76.67% 455.56% -
  Horiz. % 69.14% 153.09% 103.70% 241.98% 129.63% 555.56% 100.00%
DY 0.00 6.67 0.00 0.00 0.00 6.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.56 0.56 0.60 0.57 0.57 0.58 0.60 -4.48%
  QoQ % 0.00% -6.67% 5.26% 0.00% -1.72% -3.33% -
  Horiz. % 93.33% 93.33% 100.00% 95.00% 95.00% 96.67% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 22/05/12 21/02/12 25/11/11 26/08/11 26/05/11 -
Price 0.6300 0.6200 0.5800 0.6200 0.6500 0.5600 0.6800 -
P/RPS 4.03 3.32 3.12 3.18 3.87 3.24 3.89 2.38%
  QoQ % 21.39% 6.41% -1.89% -17.83% 19.44% -16.71% -
  Horiz. % 103.60% 85.35% 80.21% 81.75% 99.49% 83.29% 100.00%
P/EPS 187.86 83.32 113.39 56.36 108.33 20.74 136.00 23.96%
  QoQ % 125.47% -26.52% 101.19% -47.97% 422.32% -84.75% -
  Horiz. % 138.13% 61.26% 83.38% 41.44% 79.65% 15.25% 100.00%
EY 0.53 1.20 0.88 1.77 0.92 4.82 0.74 -19.90%
  QoQ % -55.83% 36.36% -50.28% 92.39% -80.91% 551.35% -
  Horiz. % 71.62% 162.16% 118.92% 239.19% 124.32% 651.35% 100.00%
DY 0.00 6.45 0.00 0.00 0.00 7.14 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 90.34% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.59 0.58 0.57 0.63 0.65 0.54 0.66 -7.18%
  QoQ % 1.72% 1.75% -9.52% -3.08% 20.37% -18.18% -
  Horiz. % 89.39% 87.88% 86.36% 95.45% 98.48% 81.82% 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.
 


 

1911 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.380.00 
 KOTRA 1.650.00 
 UCREST 0.340.00 
 PINEAPP 0.3550.00 
 PUC 0.200.00 
 WILLOW 0.550.00 
 ARMADA-C39 0.0550.00 
 IRIS 0.1350.00 
 UEMS-C60 0.030.00 
 BTECH 0.280.00 
Partners & Brokers