Highlights

[HEXZA] QoQ Quarter Result on 2014-12-31 [#2]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     2.62%    YoY -     63.51%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 37,271 37,171 35,850 37,897 39,261 42,077 35,539 3.22%
  QoQ % 0.27% 3.68% -5.40% -3.47% -6.69% 18.40% -
  Horiz. % 104.87% 104.59% 100.88% 106.63% 110.47% 118.40% 100.00%
PBT 9,090 3,682 3,719 5,785 6,173 4,429 1,717 203.45%
  QoQ % 146.88% -0.99% -35.71% -6.29% 39.38% 157.95% -
  Horiz. % 529.41% 214.44% 216.60% 336.92% 359.52% 257.95% 100.00%
Tax -946 -238 -1,156 -1,055 -1,396 -1,016 -305 112.53%
  QoQ % -297.48% 79.41% -9.57% 24.43% -37.40% -233.11% -
  Horiz. % 310.16% 78.03% 379.02% 345.90% 457.70% 333.11% 100.00%
NP 8,144 3,444 2,563 4,730 4,777 3,413 1,412 221.27%
  QoQ % 136.47% 34.37% -45.81% -0.98% 39.96% 141.71% -
  Horiz. % 576.77% 243.91% 181.52% 334.99% 338.31% 241.71% 100.00%
NP to SH 7,886 3,296 2,312 4,266 4,157 3,118 1,332 226.91%
  QoQ % 139.26% 42.56% -45.80% 2.62% 33.32% 134.08% -
  Horiz. % 592.04% 247.45% 173.57% 320.27% 312.09% 234.08% 100.00%
Tax Rate 10.41 % 6.46 % 31.08 % 18.24 % 22.61 % 22.94 % 17.76 % -29.94%
  QoQ % 61.15% -79.21% 70.39% -19.33% -1.44% 29.17% -
  Horiz. % 58.61% 36.37% 175.00% 102.70% 127.31% 129.17% 100.00%
Total Cost 29,127 33,727 33,287 33,167 34,484 38,664 34,127 -10.01%
  QoQ % -13.64% 1.32% 0.36% -3.82% -10.81% 13.29% -
  Horiz. % 85.35% 98.83% 97.54% 97.19% 101.05% 113.29% 100.00%
Net Worth 226,469 224,540 208,079 215,331 217,747 224,496 199,799 8.70%
  QoQ % 0.86% 7.91% -3.37% -1.11% -3.01% 12.36% -
  Horiz. % 113.35% 112.38% 104.14% 107.77% 108.98% 112.36% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 9,269 - - - 8,314 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.49% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 281.25 % - % - % - % 266.67 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.47% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 226,469 224,540 208,079 215,331 217,747 224,496 199,799 8.70%
  QoQ % 0.86% 7.91% -3.37% -1.11% -3.01% 12.36% -
  Horiz. % 113.35% 112.38% 104.14% 107.77% 108.98% 112.36% 100.00%
NOSH 202,205 205,999 192,666 203,142 197,952 207,866 190,285 4.13%
  QoQ % -1.84% 6.92% -5.16% 2.62% -4.77% 9.24% -
  Horiz. % 106.26% 108.26% 101.25% 106.76% 104.03% 109.24% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 21.85 % 9.27 % 7.15 % 12.48 % 12.17 % 8.11 % 3.97 % 211.40%
  QoQ % 135.71% 29.65% -42.71% 2.55% 50.06% 104.28% -
  Horiz. % 550.38% 233.50% 180.10% 314.36% 306.55% 204.28% 100.00%
ROE 3.48 % 1.47 % 1.11 % 1.98 % 1.91 % 1.39 % 0.67 % 199.62%
  QoQ % 136.73% 32.43% -43.94% 3.66% 37.41% 107.46% -
  Horiz. % 519.40% 219.40% 165.67% 295.52% 285.07% 207.46% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.43 18.04 18.61 18.66 19.83 20.24 18.68 -0.89%
  QoQ % 2.16% -3.06% -0.27% -5.90% -2.03% 8.35% -
  Horiz. % 98.66% 96.57% 99.63% 99.89% 106.16% 108.35% 100.00%
EPS 3.90 1.60 1.20 2.10 2.10 1.50 0.70 213.95%
  QoQ % 143.75% 33.33% -42.86% 0.00% 40.00% 114.29% -
  Horiz. % 557.14% 228.57% 171.43% 300.00% 300.00% 214.29% 100.00%
DPS 0.00 4.50 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% 112.50% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1200 1.0900 1.0800 1.0600 1.1000 1.0800 1.0500 4.39%
  QoQ % 2.75% 0.93% 1.89% -3.64% 1.85% 2.86% -
  Horiz. % 106.67% 103.81% 102.86% 100.95% 104.76% 102.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.48 18.43 17.77 18.79 19.46 20.86 17.62 3.22%
  QoQ % 0.27% 3.71% -5.43% -3.44% -6.71% 18.39% -
  Horiz. % 104.88% 104.60% 100.85% 106.64% 110.44% 118.39% 100.00%
EPS 3.91 1.63 1.15 2.11 2.06 1.55 0.66 227.05%
  QoQ % 139.88% 41.74% -45.50% 2.43% 32.90% 134.85% -
  Horiz. % 592.42% 246.97% 174.24% 319.70% 312.12% 234.85% 100.00%
DPS 0.00 4.60 0.00 0.00 0.00 4.12 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.65% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.1227 1.1131 1.0315 1.0675 1.0794 1.1129 0.9905 8.70%
  QoQ % 0.86% 7.91% -3.37% -1.10% -3.01% 12.36% -
  Horiz. % 113.35% 112.38% 104.14% 107.77% 108.98% 112.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.8400 0.8050 0.8200 0.6750 0.8100 0.7450 0.6900 -
P/RPS 4.56 4.46 4.41 3.62 4.08 3.68 3.69 15.14%
  QoQ % 2.24% 1.13% 21.82% -11.27% 10.87% -0.27% -
  Horiz. % 123.58% 120.87% 119.51% 98.10% 110.57% 99.73% 100.00%
P/EPS 21.54 50.31 68.33 32.14 38.57 49.67 98.57 -63.69%
  QoQ % -57.19% -26.37% 112.60% -16.67% -22.35% -49.61% -
  Horiz. % 21.85% 51.04% 69.32% 32.61% 39.13% 50.39% 100.00%
EY 4.64 1.99 1.46 3.11 2.59 2.01 1.01 176.10%
  QoQ % 133.17% 36.30% -53.05% 20.08% 28.86% 99.01% -
  Horiz. % 459.41% 197.03% 144.55% 307.92% 256.44% 199.01% 100.00%
DY 0.00 5.59 0.00 0.00 0.00 5.37 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.10% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.75 0.74 0.76 0.64 0.74 0.69 0.66 8.89%
  QoQ % 1.35% -2.63% 18.75% -13.51% 7.25% 4.55% -
  Horiz. % 113.64% 112.12% 115.15% 96.97% 112.12% 104.55% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 26/08/15 15/05/15 11/02/15 21/11/14 27/08/14 28/05/14 -
Price 0.9350 0.7550 0.8750 0.7700 0.7950 0.8150 0.7400 -
P/RPS 5.07 4.18 4.70 4.13 4.01 4.03 3.96 17.89%
  QoQ % 21.29% -11.06% 13.80% 2.99% -0.50% 1.77% -
  Horiz. % 128.03% 105.56% 118.69% 104.29% 101.26% 101.77% 100.00%
P/EPS 23.97 47.19 72.92 36.67 37.86 54.33 105.71 -62.78%
  QoQ % -49.21% -35.29% 98.85% -3.14% -30.31% -48.60% -
  Horiz. % 22.68% 44.64% 68.98% 34.69% 35.81% 51.40% 100.00%
EY 4.17 2.12 1.37 2.73 2.64 1.84 0.95 167.85%
  QoQ % 96.70% 54.74% -49.82% 3.41% 43.48% 93.68% -
  Horiz. % 438.95% 223.16% 144.21% 287.37% 277.89% 193.68% 100.00%
DY 0.00 5.96 0.00 0.00 0.00 4.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 121.38% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.83 0.69 0.81 0.73 0.72 0.75 0.70 12.01%
  QoQ % 20.29% -14.81% 10.96% 1.39% -4.00% 7.14% -
  Horiz. % 118.57% 98.57% 115.71% 104.29% 102.86% 107.14% 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.
 


 

515  335  455  476 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.06-0.005 
 XOX 0.125+0.01 
 IRIS 0.205-0.005 
 ASIABIO 0.0550.00 
 TIGER 0.08+0.005 
 RGB 0.33+0.015 
 EAH 0.105-0.005 
 THHEAVY 0.09-0.045 
 AAX 0.450.00 
 MATANG 0.13+0.005 
Partners & Brokers