Highlights

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

Stock [HEXZA]: HEXZA CORPORATION 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 218,718 238,452 240,456 236,016 236,159 215,600 232,351 -3.95%
  QoQ % -8.28% -0.83% 1.88% -0.06% 9.54% -7.21% -
  Horiz. % 94.13% 102.63% 103.49% 101.58% 101.64% 92.79% 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 - - - 8,820 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.59% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 214.29 % - % -
  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 218,718 238,452 240,456 236,016 236,159 215,600 232,351 -3.95%
  QoQ % -8.28% -0.83% 1.88% -0.06% 9.54% -7.21% -
  Horiz. % 94.13% 102.63% 103.49% 101.58% 101.64% 92.79% 100.00%
NOSH 200,658 200,380 200,380 201,723 200,135 196,000 213,166 -3.95%
  QoQ % 0.14% 0.00% -0.67% 0.79% 2.11% -8.05% -
  Horiz. % 94.13% 94.00% 94.00% 94.63% 93.89% 91.95% 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 -11.56 % -0.51 % -0.35 % 4.02 % 6.27 % 1.91 % 0.55 % -
  QoQ % -2,166.67% -45.71% -108.71% -35.89% 228.27% 247.27% -
  Horiz. % -2,101.82% -92.73% -63.64% 730.91% 1,140.00% 347.27% 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 12.48 12.82 12.93 13.32 17.14 18.05 15.34 -12.84%
  QoQ % -2.65% -0.85% -2.93% -22.29% -5.04% 17.67% -
  Horiz. % 81.36% 83.57% 84.29% 86.83% 111.73% 117.67% 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 - 200,658
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 12.48 12.81 12.92 13.39 17.09 17.63 16.29 -16.26%
  QoQ % -2.58% -0.85% -3.51% -21.65% -3.06% 8.23% -
  Horiz. % 76.61% 78.64% 79.31% 82.20% 104.91% 108.23% 100.00%
EPS -12.60 -0.61 -0.42 4.72 7.38 2.05 0.64 -
  QoQ % -1,965.57% -45.24% -108.90% -36.04% 260.00% 220.31% -
  Horiz. % -1,968.75% -95.31% -65.62% 737.50% 1,153.12% 320.31% 100.00%
DPS 0.00 4.99 0.00 0.00 0.00 4.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 113.41% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0900 1.1883 1.1983 1.1762 1.1769 1.0745 1.1579 -3.95%
  QoQ % -8.27% -0.83% 1.88% -0.06% 9.53% -7.20% -
  Horiz. % 94.14% 102.63% 103.49% 101.58% 101.64% 92.80% 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 7.41 7.64 8.58 6.95 5.37 4.74 5.71 18.96%
  QoQ % -3.01% -10.96% 23.45% 29.42% 13.29% -16.99% -
  Horiz. % 129.77% 133.80% 150.26% 121.72% 94.05% 83.01% 100.00%
P/EPS -7.34 -160.57 -265.10 19.68 12.43 40.71 145.83 -
  QoQ % 95.43% 39.43% -1,447.05% 58.33% -69.47% -72.08% -
  Horiz. % -5.03% -110.11% -181.79% 13.50% 8.52% 27.92% 100.00%
EY -13.62 -0.62 -0.38 5.08 8.04 2.46 0.69 -
  QoQ % -2,096.77% -63.16% -107.48% -36.82% 226.83% 256.52% -
  Horiz. % -1,973.91% -89.86% -55.07% 736.23% 1,165.22% 356.52% 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 7.53 7.56 8.89 7.81 5.40 4.99 5.84 18.45%
  QoQ % -0.40% -14.96% 13.83% 44.63% 8.22% -14.55% -
  Horiz. % 128.94% 129.45% 152.23% 133.73% 92.47% 85.45% 100.00%
P/EPS -7.46 -158.93 -274.66 22.13 12.50 42.86 149.17 -
  QoQ % 95.31% 42.14% -1,341.12% 77.04% -70.84% -71.27% -
  Horiz. % -5.00% -106.54% -184.13% 14.84% 8.38% 28.73% 100.00%
EY -13.40 -0.63 -0.36 4.52 8.00 2.33 0.67 -
  QoQ % -2,026.98% -75.00% -107.96% -43.50% 243.35% 247.76% -
  Horiz. % -2,000.00% -94.03% -53.73% 674.63% 1,194.03% 347.76% 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.
 


 

165  140  488  1068 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.24+0.01 
 GPACKET 0.51+0.005 
 BORNOIL 0.0950.00 
 TRIVE 0.05+0.005 
 PUC-WB 0.135+0.005 
 SAPNRG 0.825-0.025 
 MALTON-WB 0.2150.00 
 JAG 0.105+0.005 
 INIX 0.105+0.005 
 KAB 0.265+0.005 
Partners & Brokers