Highlights

[HEXZA] QoQ Quarter Result on 2012-12-31 [#2]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     48.81%    YoY -     -54.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 31,440 32,594 30,482 30,146 31,335 37,396 37,196 -10.59%
  QoQ % -3.54% 6.93% 1.11% -3.79% -16.21% 0.54% -
  Horiz. % 84.53% 87.63% 81.95% 81.05% 84.24% 100.54% 100.00%
PBT 1,193 6,547 1,304 1,823 399 2,225 2,046 -30.18%
  QoQ % -81.78% 402.07% -28.47% 356.89% -82.07% 8.75% -
  Horiz. % 58.31% 319.99% 63.73% 89.10% 19.50% 108.75% 100.00%
Tax -166 -462 -413 -628 312 -518 -865 -66.70%
  QoQ % 64.07% -11.86% 34.24% -301.28% 160.23% 40.12% -
  Horiz. % 19.19% 53.41% 47.75% 72.60% -36.07% 59.88% 100.00%
NP 1,027 6,085 891 1,195 711 1,707 1,181 -8.89%
  QoQ % -83.12% 582.94% -25.44% 68.07% -58.35% 44.54% -
  Horiz. % 86.96% 515.24% 75.44% 101.19% 60.20% 144.54% 100.00%
NP to SH 1,020 6,030 773 1,000 672 1,491 1,025 -0.33%
  QoQ % -83.08% 680.08% -22.70% 48.81% -54.93% 45.46% -
  Horiz. % 99.51% 588.29% 75.41% 97.56% 65.56% 145.46% 100.00%
Tax Rate 13.91 % 7.06 % 31.67 % 34.45 % -78.20 % 23.28 % 42.28 % -52.31%
  QoQ % 97.03% -77.71% -8.07% 144.05% -435.91% -44.94% -
  Horiz. % 32.90% 16.70% 74.91% 81.48% -184.96% 55.06% 100.00%
Total Cost 30,413 26,509 29,591 28,951 30,624 35,689 36,015 -10.65%
  QoQ % 14.73% -10.42% 2.21% -5.46% -14.19% -0.91% -
  Horiz. % 84.45% 73.61% 82.16% 80.39% 85.03% 99.09% 100.00%
Net Worth 218,280 215,070 200,979 207,999 239,680 210,874 207,049 3.58%
  QoQ % 1.49% 7.01% -3.38% -13.22% 13.66% 1.85% -
  Horiz. % 105.42% 103.87% 97.07% 100.46% 115.76% 101.85% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 8,040 - - - 8,434 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.32% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 133.33 % - % - % - % 565.73 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 23.57% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 218,280 215,070 200,979 207,999 239,680 210,874 207,049 3.58%
  QoQ % 1.49% 7.01% -3.38% -13.22% 13.66% 1.85% -
  Horiz. % 105.42% 103.87% 97.07% 100.46% 115.76% 101.85% 100.00%
NOSH 204,000 201,000 193,249 200,000 223,999 210,874 205,000 -0.33%
  QoQ % 1.49% 4.01% -3.38% -10.71% 6.22% 2.87% -
  Horiz. % 99.51% 98.05% 94.27% 97.56% 109.27% 102.87% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.27 % 18.67 % 2.92 % 3.96 % 2.27 % 4.56 % 3.18 % 1.88%
  QoQ % -82.49% 539.38% -26.26% 74.45% -50.22% 43.40% -
  Horiz. % 102.83% 587.11% 91.82% 124.53% 71.38% 143.40% 100.00%
ROE 0.47 % 2.80 % 0.38 % 0.48 % 0.28 % 0.71 % 0.50 % -4.04%
  QoQ % -83.21% 636.84% -20.83% 71.43% -60.56% 42.00% -
  Horiz. % 94.00% 560.00% 76.00% 96.00% 56.00% 142.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.41 16.22 15.77 15.07 13.99 17.73 18.14 -10.29%
  QoQ % -4.99% 2.85% 4.64% 7.72% -21.09% -2.26% -
  Horiz. % 84.95% 89.42% 86.93% 83.08% 77.12% 97.74% 100.00%
EPS 0.50 3.00 0.40 0.50 0.30 0.70 0.50 -
  QoQ % -83.33% 650.00% -20.00% 66.67% -57.14% 40.00% -
  Horiz. % 100.00% 600.00% 80.00% 100.00% 60.00% 140.00% 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 1.0400 1.0400 1.0700 1.0000 1.0100 3.92%
  QoQ % 0.00% 2.88% 0.00% -2.80% 7.00% -0.99% -
  Horiz. % 105.94% 105.94% 102.97% 102.97% 105.94% 99.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.59 16.16 15.11 14.94 15.53 18.54 18.44 -10.58%
  QoQ % -3.53% 6.95% 1.14% -3.80% -16.24% 0.54% -
  Horiz. % 84.54% 87.64% 81.94% 81.02% 84.22% 100.54% 100.00%
EPS 0.51 2.99 0.38 0.50 0.33 0.74 0.51 -
  QoQ % -82.94% 686.84% -24.00% 51.52% -55.41% 45.10% -
  Horiz. % 100.00% 586.27% 74.51% 98.04% 64.71% 145.10% 100.00%
DPS 0.00 3.99 0.00 0.00 0.00 4.18 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.45% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0821 1.0662 0.9963 1.0311 1.1882 1.0454 1.0264 3.58%
  QoQ % 1.49% 7.02% -3.38% -13.22% 13.66% 1.85% -
  Horiz. % 105.43% 103.88% 97.07% 100.46% 115.76% 101.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.6100 0.5600 0.5650 0.5600 0.6000 0.6000 0.6100 -
P/RPS 3.96 3.45 3.58 3.72 4.29 3.38 3.36 11.56%
  QoQ % 14.78% -3.63% -3.76% -13.29% 26.92% 0.60% -
  Horiz. % 117.86% 102.68% 106.55% 110.71% 127.68% 100.60% 100.00%
P/EPS 122.00 18.67 141.25 112.00 200.00 84.86 122.00 -
  QoQ % 553.45% -86.78% 26.12% -44.00% 135.68% -30.44% -
  Horiz. % 100.00% 15.30% 115.78% 91.80% 163.93% 69.56% 100.00%
EY 0.82 5.36 0.71 0.89 0.50 1.18 0.82 -
  QoQ % -84.70% 654.93% -20.22% 78.00% -57.63% 43.90% -
  Horiz. % 100.00% 653.66% 86.59% 108.54% 60.98% 143.90% 100.00%
DY 0.00 7.14 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% 107.05% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.57 0.52 0.54 0.54 0.56 0.60 0.60 -3.36%
  QoQ % 9.62% -3.70% 0.00% -3.57% -6.67% 0.00% -
  Horiz. % 95.00% 86.67% 90.00% 90.00% 93.33% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/11/13 28/08/13 22/05/13 27/02/13 26/11/12 30/08/12 22/05/12 -
Price 0.7800 0.5650 0.5800 0.5650 0.6300 0.6200 0.5800 -
P/RPS 5.06 3.48 3.68 3.75 4.50 3.50 3.20 35.69%
  QoQ % 45.40% -5.43% -1.87% -16.67% 28.57% 9.37% -
  Horiz. % 158.12% 108.75% 115.00% 117.19% 140.62% 109.38% 100.00%
P/EPS 156.00 18.83 145.00 113.00 210.00 87.69 116.00 21.81%
  QoQ % 728.47% -87.01% 28.32% -46.19% 139.48% -24.41% -
  Horiz. % 134.48% 16.23% 125.00% 97.41% 181.03% 75.59% 100.00%
EY 0.64 5.31 0.69 0.88 0.48 1.14 0.86 -17.86%
  QoQ % -87.95% 669.57% -21.59% 83.33% -57.89% 32.56% -
  Horiz. % 74.42% 617.44% 80.23% 102.33% 55.81% 132.56% 100.00%
DY 0.00 7.08 0.00 0.00 0.00 6.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.77% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.53 0.56 0.54 0.59 0.62 0.57 17.91%
  QoQ % 37.74% -5.36% 3.70% -8.47% -4.84% 8.77% -
  Horiz. % 128.07% 92.98% 98.25% 94.74% 103.51% 108.77% 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.
 


 

1774 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.190.00 
 KOTRA 1.300.00 
 PALETTE 0.0750.00 
 PINEAPP 0.340.00 
 PUC 0.1350.00 
 WILLOW 1.520.00 
 IRIS 0.210.00 
 BTECH 0.3850.00 
 3A 1.630.00 
 M3TECH 0.080.00 
Partners & Brokers