Highlights

[HEXZA] QoQ Quarter Result on 2013-12-31 [#2]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 26-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     155.78%    YoY -     160.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 39,261 42,077 35,539 36,285 31,440 32,594 30,482 18.36%
  QoQ % -6.69% 18.40% -2.06% 15.41% -3.54% 6.93% -
  Horiz. % 128.80% 138.04% 116.59% 119.04% 103.14% 106.93% 100.00%
PBT 6,173 4,429 1,717 3,408 1,193 6,547 1,304 181.67%
  QoQ % 39.38% 157.95% -49.62% 185.67% -81.78% 402.07% -
  Horiz. % 473.39% 339.65% 131.67% 261.35% 91.49% 502.07% 100.00%
Tax -1,396 -1,016 -305 -677 -166 -462 -413 125.06%
  QoQ % -37.40% -233.11% 54.95% -307.83% 64.07% -11.86% -
  Horiz. % 338.01% 246.00% 73.85% 163.92% 40.19% 111.86% 100.00%
NP 4,777 3,413 1,412 2,731 1,027 6,085 891 206.01%
  QoQ % 39.96% 141.71% -48.30% 165.92% -83.12% 582.94% -
  Horiz. % 536.14% 383.05% 158.47% 306.51% 115.26% 682.94% 100.00%
NP to SH 4,157 3,118 1,332 2,609 1,020 6,030 773 206.64%
  QoQ % 33.32% 134.08% -48.95% 155.78% -83.08% 680.08% -
  Horiz. % 537.77% 403.36% 172.32% 337.52% 131.95% 780.08% 100.00%
Tax Rate 22.61 % 22.94 % 17.76 % 19.87 % 13.91 % 7.06 % 31.67 % -20.10%
  QoQ % -1.44% 29.17% -10.62% 42.85% 97.03% -77.71% -
  Horiz. % 71.39% 72.43% 56.08% 62.74% 43.92% 22.29% 100.00%
Total Cost 34,484 38,664 34,127 33,554 30,413 26,509 29,591 10.73%
  QoQ % -10.81% 13.29% 1.71% 10.33% 14.73% -10.42% -
  Horiz. % 116.54% 130.66% 115.33% 113.39% 102.78% 89.58% 100.00%
Net Worth 220,418 216,410 210,399 210,399 214,406 214,406 208,395 3.81%
  QoQ % 1.85% 2.86% 0.00% -1.87% 0.00% 2.88% -
  Horiz. % 105.77% 103.85% 100.96% 100.96% 102.88% 102.88% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 8,015 - - - 8,015 - -
  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% -
Div Payout % - % 257.06 % - % - % - % 132.92 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 193.39% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 220,418 216,410 210,399 210,399 214,406 214,406 208,395 3.81%
  QoQ % 1.85% 2.86% 0.00% -1.87% 0.00% 2.88% -
  Horiz. % 105.77% 103.85% 100.96% 100.96% 102.88% 102.88% 100.00%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.17 % 8.11 % 3.97 % 7.53 % 3.27 % 18.67 % 2.92 % 158.76%
  QoQ % 50.06% 104.28% -47.28% 130.28% -82.49% 539.38% -
  Horiz. % 416.78% 277.74% 135.96% 257.88% 111.99% 639.38% 100.00%
ROE 1.89 % 1.44 % 0.63 % 1.24 % 0.48 % 2.81 % 0.37 % 196.31%
  QoQ % 31.25% 128.57% -49.19% 158.33% -82.92% 659.46% -
  Horiz. % 510.81% 389.19% 170.27% 335.14% 129.73% 759.46% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.59 21.00 17.74 18.11 15.69 16.27 15.21 18.36%
  QoQ % -6.71% 18.38% -2.04% 15.42% -3.56% 6.97% -
  Horiz. % 128.80% 138.07% 116.63% 119.07% 103.16% 106.97% 100.00%
EPS 2.10 1.50 0.70 1.30 0.50 3.00 0.40 201.76%
  QoQ % 40.00% 114.29% -46.15% 160.00% -83.33% 650.00% -
  Horiz. % 525.00% 375.00% 175.00% 325.00% 125.00% 750.00% 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 1.1000 1.0800 1.0500 1.0500 1.0700 1.0700 1.0400 3.81%
  QoQ % 1.85% 2.86% 0.00% -1.87% 0.00% 2.88% -
  Horiz. % 105.77% 103.85% 100.96% 100.96% 102.88% 102.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 202,500
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 19.39 20.78 17.55 17.92 15.53 16.10 15.05 18.38%
  QoQ % -6.69% 18.40% -2.06% 15.39% -3.54% 6.98% -
  Horiz. % 128.84% 138.07% 116.61% 119.07% 103.19% 106.98% 100.00%
EPS 2.05 1.54 0.66 1.29 0.50 2.98 0.38 207.28%
  QoQ % 33.12% 133.33% -48.84% 158.00% -83.22% 684.21% -
  Horiz. % 539.47% 405.26% 173.68% 339.47% 131.58% 784.21% 100.00%
DPS 0.00 3.96 0.00 0.00 0.00 3.96 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 1.0885 1.0687 1.0390 1.0390 1.0588 1.0588 1.0291 3.81%
  QoQ % 1.85% 2.86% 0.00% -1.87% 0.00% 2.89% -
  Horiz. % 105.77% 103.85% 100.96% 100.96% 102.89% 102.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.8100 0.7450 0.6900 0.6550 0.6100 0.5600 0.5650 -
P/RPS 4.13 3.55 3.89 3.62 3.89 3.44 3.71 7.40%
  QoQ % 16.34% -8.74% 7.46% -6.94% 13.08% -7.28% -
  Horiz. % 111.32% 95.69% 104.85% 97.57% 104.85% 92.72% 100.00%
P/EPS 39.04 47.88 103.80 50.31 119.84 18.61 146.46 -58.55%
  QoQ % -18.46% -53.87% 106.32% -58.02% 543.95% -87.29% -
  Horiz. % 26.66% 32.69% 70.87% 34.35% 81.82% 12.71% 100.00%
EY 2.56 2.09 0.96 1.99 0.83 5.37 0.68 141.81%
  QoQ % 22.49% 117.71% -51.76% 139.76% -84.54% 689.71% -
  Horiz. % 376.47% 307.35% 141.18% 292.65% 122.06% 789.71% 100.00%
DY 0.00 5.37 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% 75.21% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.74 0.69 0.66 0.62 0.57 0.52 0.54 23.35%
  QoQ % 7.25% 4.55% 6.45% 8.77% 9.62% -3.70% -
  Horiz. % 137.04% 127.78% 122.22% 114.81% 105.56% 96.30% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 27/08/14 28/05/14 26/02/14 08/11/13 28/08/13 22/05/13 -
Price 0.7950 0.8150 0.7400 0.7000 0.7800 0.5650 0.5800 -
P/RPS 4.06 3.88 4.17 3.87 4.97 3.47 3.81 4.32%
  QoQ % 4.64% -6.95% 7.75% -22.13% 43.23% -8.92% -
  Horiz. % 106.56% 101.84% 109.45% 101.57% 130.45% 91.08% 100.00%
P/EPS 38.32 52.38 111.32 53.76 153.23 18.78 150.35 -59.77%
  QoQ % -26.84% -52.95% 107.07% -64.92% 715.92% -87.51% -
  Horiz. % 25.49% 34.84% 74.04% 35.76% 101.92% 12.49% 100.00%
EY 2.61 1.91 0.90 1.86 0.65 5.33 0.67 147.37%
  QoQ % 36.65% 112.22% -51.61% 186.15% -87.80% 695.52% -
  Horiz. % 389.55% 285.07% 134.33% 277.61% 97.01% 795.52% 100.00%
DY 0.00 4.91 0.00 0.00 0.00 7.08 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 69.35% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.72 0.75 0.70 0.67 0.73 0.53 0.56 18.22%
  QoQ % -4.00% 7.14% 4.48% -8.22% 37.74% -5.36% -
  Horiz. % 128.57% 133.93% 125.00% 119.64% 130.36% 94.64% 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.
 


 

366  240  499  806 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MAYBANK 9.600.00 
 SAPNRG 0.65+0.005 
 MYEG 0.965+0.02 
 YTL 1.060.00 
 SANICHI 0.11+0.005 
 TDM 0.27+0.015 
 YTLPOWR 0.975+0.015 
 BARAKAH 0.175-0.01 
 DGB 0.135+0.005 
 FINTEC 0.095+0.005 
Partners & Brokers