Highlights

[HEXZA] QoQ Quarter Result on 2016-12-31 [#2]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 16-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -35.98%    YoY -     248.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 25,033 25,698 25,917 26,861 34,301 35,380 32,690 -16.29%
  QoQ % -2.59% -0.85% -3.51% -21.69% -3.05% 8.23% -
  Horiz. % 76.58% 78.61% 79.28% 82.17% 104.93% 108.23% 100.00%
PBT -24,029 -65 -716 10,737 15,468 5,069 2,713 -
  QoQ % -36,867.69% 90.92% -106.67% -30.59% 205.15% 86.84% -
  Horiz. % -885.70% -2.40% -26.39% 395.76% 570.14% 186.84% 100.00%
Tax -907 -1,052 -178 -901 -130 -527 -1,084 -11.20%
  QoQ % 13.78% -491.01% 80.24% -593.08% 75.33% 51.38% -
  Horiz. % 83.67% 97.05% 16.42% 83.12% 11.99% 48.62% 100.00%
NP -24,936 -1,117 -894 9,836 15,338 4,542 1,629 -
  QoQ % -2,132.41% -24.94% -109.09% -35.87% 237.69% 178.82% -
  Horiz. % -1,530.76% -68.57% -54.88% 603.81% 941.56% 278.82% 100.00%
NP to SH -25,283 -1,223 -839 9,481 14,810 4,116 1,279 -
  QoQ % -1,967.29% -45.77% -108.85% -35.98% 259.82% 221.81% -
  Horiz. % -1,976.78% -95.62% -65.60% 741.28% 1,157.94% 321.81% 100.00%
Tax Rate - % - % - % 8.39 % 0.84 % 10.40 % 39.96 % -
  QoQ % 0.00% 0.00% 0.00% 898.81% -91.92% -73.97% -
  Horiz. % 0.00% 0.00% 0.00% 21.00% 2.10% 26.03% 100.00%
Total Cost 49,969 26,815 26,811 17,025 18,963 30,838 31,061 37.26%
  QoQ % 86.35% 0.01% 57.48% -10.22% -38.51% -0.72% -
  Horiz. % 160.87% 86.33% 86.32% 54.81% 61.05% 99.28% 100.00%
Net Worth 218,414 238,452 240,456 234,444 236,448 220,418 218,414 -
  QoQ % -8.40% -0.83% 2.56% -0.85% 7.27% 0.92% -
  Horiz. % 100.00% 109.17% 110.09% 107.34% 108.26% 100.92% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 10,019 - - - 9,017 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.11% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 219.07 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 218,414 238,452 240,456 234,444 236,448 220,418 218,414 -
  QoQ % -8.40% -0.83% 2.56% -0.85% 7.27% 0.92% -
  Horiz. % 100.00% 109.17% 110.09% 107.34% 108.26% 100.92% 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin -99.61 % -4.35 % -3.45 % 36.62 % 44.72 % 12.84 % 4.98 % -
  QoQ % -2,189.89% -26.09% -109.42% -18.11% 248.29% 157.83% -
  Horiz. % -2,000.20% -87.35% -69.28% 735.34% 897.99% 257.83% 100.00%
ROE -11.58 % -0.51 % -0.35 % 4.04 % 6.26 % 1.87 % 0.59 % -
  QoQ % -2,170.59% -45.71% -108.66% -35.46% 234.76% 216.95% -
  Horiz. % -1,962.71% -86.44% -59.32% 684.75% 1,061.02% 316.95% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.49 12.82 12.93 13.41 17.12 17.66 16.31 -16.28%
  QoQ % -2.57% -0.85% -3.58% -21.67% -3.06% 8.28% -
  Horiz. % 76.58% 78.60% 79.28% 82.22% 104.97% 108.28% 100.00%
EPS -12.60 -0.60 -0.40 4.70 7.40 2.10 0.60 -
  QoQ % -2,000.00% -50.00% -108.51% -36.49% 252.38% 250.00% -
  Horiz. % -2,100.00% -100.00% -66.67% 783.33% 1,233.33% 350.00% 100.00%
DPS 0.00 5.00 0.00 0.00 0.00 4.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.11% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0900 1.1900 1.2000 1.1700 1.1800 1.1000 1.0900 -
  QoQ % -8.40% -0.83% 2.56% -0.85% 7.27% 0.92% -
  Horiz. % 100.00% 109.17% 110.09% 107.34% 108.26% 100.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 202,500
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.36 12.69 12.80 13.26 16.94 17.47 16.14 -16.28%
  QoQ % -2.60% -0.86% -3.47% -21.72% -3.03% 8.24% -
  Horiz. % 76.58% 78.62% 79.31% 82.16% 104.96% 108.24% 100.00%
EPS -12.49 -0.60 -0.41 4.68 7.31 2.03 0.63 -
  QoQ % -1,981.67% -46.34% -108.76% -35.98% 260.10% 222.22% -
  Horiz. % -1,982.54% -95.24% -65.08% 742.86% 1,160.32% 322.22% 100.00%
DPS 0.00 4.95 0.00 0.00 0.00 4.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.24% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0786 1.1775 1.1874 1.1578 1.1676 1.0885 1.0786 -
  QoQ % -8.40% -0.83% 2.56% -0.84% 7.27% 0.92% -
  Horiz. % 100.00% 109.17% 110.09% 107.34% 108.25% 100.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.9250 0.9800 1.1100 0.9250 0.9200 0.8550 0.8750 -
P/RPS 7.40 7.64 8.58 6.90 5.37 4.84 5.36 23.96%
  QoQ % -3.14% -10.96% 24.35% 28.49% 10.95% -9.70% -
  Horiz. % 138.06% 142.54% 160.07% 128.73% 100.19% 90.30% 100.00%
P/EPS -7.33 -160.57 -265.10 19.55 12.45 41.62 137.09 -
  QoQ % 95.44% 39.43% -1,456.01% 57.03% -70.09% -69.64% -
  Horiz. % -5.35% -117.13% -193.38% 14.26% 9.08% 30.36% 100.00%
EY -13.64 -0.62 -0.38 5.12 8.03 2.40 0.73 -
  QoQ % -2,100.00% -63.16% -107.42% -36.24% 234.58% 228.77% -
  Horiz. % -1,868.49% -84.93% -52.05% 701.37% 1,100.00% 328.77% 100.00%
DY 0.00 5.10 0.00 0.00 0.00 5.26 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 96.96% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.85 0.82 0.92 0.79 0.78 0.78 0.80 4.12%
  QoQ % 3.66% -10.87% 16.46% 1.28% 0.00% -2.50% -
  Horiz. % 106.25% 102.50% 115.00% 98.75% 97.50% 97.50% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 25/05/17 16/02/17 18/11/16 24/08/16 12/05/16 -
Price 0.9400 0.9700 1.1500 1.0400 0.9250 0.9000 0.8950 -
P/RPS 7.52 7.56 8.89 7.76 5.40 5.10 5.49 23.31%
  QoQ % -0.53% -14.96% 14.56% 43.70% 5.88% -7.10% -
  Horiz. % 136.98% 137.70% 161.93% 141.35% 98.36% 92.90% 100.00%
P/EPS -7.45 -158.93 -274.66 21.98 12.52 43.81 140.22 -
  QoQ % 95.31% 42.14% -1,349.59% 75.56% -71.42% -68.76% -
  Horiz. % -5.31% -113.34% -195.88% 15.68% 8.93% 31.24% 100.00%
EY -13.42 -0.63 -0.36 4.55 7.99 2.28 0.71 -
  QoQ % -2,030.16% -75.00% -107.91% -43.05% 250.44% 221.13% -
  Horiz. % -1,890.14% -88.73% -50.70% 640.85% 1,125.35% 321.13% 100.00%
DY 0.00 5.15 0.00 0.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 103.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.86 0.82 0.96 0.89 0.78 0.82 0.82 3.22%
  QoQ % 4.88% -14.58% 7.87% 14.10% -4.88% 0.00% -
  Horiz. % 104.88% 100.00% 117.07% 108.54% 95.12% 100.00% 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.
 


 

211  296  559  1143 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.00+0.035 
 NEXGRAM 0.04+0.005 
 NOVAMSC 0.14+0.005 
 KRETAM 0.475+0.015 
 SAPNRG 0.62-0.01 
 HSI-C3H 0.46-0.16 
 HSI-H4B 0.36+0.075 
 HSI-C3K 0.37-0.07 
 HSI-H4A 0.20+0.07 
 HSI-H4I 0.565+0.06 

TOP ARTICLES

1. 1Q18 Results Wrap - Latest Stock Picks! KL Trader Investment Research Articles
2. StockAlliance - OCNCASH the undershine OCEAN StockAlliance Smells Of Money
3. TCapital Group - HUAAN TCapital Group Stock Sharing Knowledge
4. (Icon) Hibiscus Petroleum - The Potential Is There. Lets' See Whether It Can Deliver Icon8888 Gossips About Stocks
5. 依华建台便宜优质股/官有缘 生财有缘●官有缘
Partners & Brokers