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 -     -35.97%    YoY -     248.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 26,861 34,301 35,380 32,690 36,648 37,271 37,171 -19.39%
  QoQ % -21.69% -3.05% 8.23% -10.80% -1.67% 0.27% -
  Horiz. % 72.26% 92.28% 95.18% 87.94% 98.59% 100.27% 100.00%
PBT 10,737 15,468 5,069 2,713 3,829 9,090 3,682 103.45%
  QoQ % -30.59% 205.15% 86.84% -29.15% -57.88% 146.88% -
  Horiz. % 291.61% 420.10% 137.67% 73.68% 103.99% 246.88% 100.00%
Tax -901 -130 -527 -1,084 -865 -946 -238 141.92%
  QoQ % -593.08% 75.33% 51.38% -25.32% 8.56% -297.48% -
  Horiz. % 378.57% 54.62% 221.43% 455.46% 363.45% 397.48% 100.00%
NP 9,836 15,338 4,542 1,629 2,964 8,144 3,444 100.66%
  QoQ % -35.87% 237.69% 178.82% -45.04% -63.61% 136.47% -
  Horiz. % 285.60% 445.35% 131.88% 47.30% 86.06% 236.47% 100.00%
NP to SH 9,481 14,810 4,116 1,279 2,719 7,886 3,296 101.61%
  QoQ % -35.98% 259.82% 221.81% -52.96% -65.52% 139.26% -
  Horiz. % 287.65% 449.33% 124.88% 38.80% 82.49% 239.26% 100.00%
Tax Rate 8.39 % 0.84 % 10.40 % 39.96 % 22.59 % 10.41 % 6.46 % 18.94%
  QoQ % 898.81% -91.92% -73.97% 76.89% 117.00% 61.15% -
  Horiz. % 129.88% 13.00% 160.99% 618.58% 349.69% 161.15% 100.00%
Total Cost 17,025 18,963 30,838 31,061 33,684 29,127 33,727 -36.47%
  QoQ % -10.22% -38.51% -0.72% -7.79% 15.65% -13.64% -
  Horiz. % 50.48% 56.22% 91.43% 92.10% 99.87% 86.36% 100.00%
Net Worth 236,016 236,159 215,600 232,351 209,751 226,469 224,540 3.36%
  QoQ % -0.06% 9.54% -7.21% 10.77% -7.38% 0.86% -
  Horiz. % 105.11% 105.17% 96.02% 103.48% 93.41% 100.86% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 8,820 - - - 9,269 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.15% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 214.29 % - % - % - % 281.25 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 76.19% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 236,016 236,159 215,600 232,351 209,751 226,469 224,540 3.36%
  QoQ % -0.06% 9.54% -7.21% 10.77% -7.38% 0.86% -
  Horiz. % 105.11% 105.17% 96.02% 103.48% 93.41% 100.86% 100.00%
NOSH 201,723 200,135 196,000 213,166 194,214 202,205 205,999 -1.38%
  QoQ % 0.79% 2.11% -8.05% 9.76% -3.95% -1.84% -
  Horiz. % 97.92% 97.15% 95.15% 103.48% 94.28% 98.16% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 36.62 % 44.72 % 12.84 % 4.98 % 8.09 % 21.85 % 9.27 % 148.86%
  QoQ % -18.11% 248.29% 157.83% -38.44% -62.97% 135.71% -
  Horiz. % 395.04% 482.42% 138.51% 53.72% 87.27% 235.71% 100.00%
ROE 4.02 % 6.27 % 1.91 % 0.55 % 1.30 % 3.48 % 1.47 % 94.96%
  QoQ % -35.89% 228.27% 247.27% -57.69% -62.64% 136.73% -
  Horiz. % 273.47% 426.53% 129.93% 37.41% 88.44% 236.73% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.32 17.14 18.05 15.34 18.87 18.43 18.04 -18.23%
  QoQ % -22.29% -5.04% 17.67% -18.71% 2.39% 2.16% -
  Horiz. % 73.84% 95.01% 100.06% 85.03% 104.60% 102.16% 100.00%
EPS 4.70 7.40 2.10 0.60 1.40 3.90 1.60 104.44%
  QoQ % -36.49% 252.38% 250.00% -57.14% -64.10% 143.75% -
  Horiz. % 293.75% 462.50% 131.25% 37.50% 87.50% 243.75% 100.00%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1700 1.1800 1.1000 1.0900 1.0800 1.1200 1.0900 4.81%
  QoQ % -0.85% 7.27% 0.92% 0.93% -3.57% 2.75% -
  Horiz. % 107.34% 108.26% 100.92% 100.00% 99.08% 102.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.32 17.00 17.54 16.21 18.17 18.48 18.43 -19.39%
  QoQ % -21.65% -3.08% 8.20% -10.79% -1.68% 0.27% -
  Horiz. % 72.27% 92.24% 95.17% 87.95% 98.59% 100.27% 100.00%
EPS 4.70 7.34 2.04 0.63 1.35 3.91 1.63 101.94%
  QoQ % -35.97% 259.80% 223.81% -53.33% -65.47% 139.88% -
  Horiz. % 288.34% 450.31% 125.15% 38.65% 82.82% 239.88% 100.00%
DPS 0.00 0.00 4.37 0.00 0.00 0.00 4.60 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 95.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.1700 1.1707 1.0688 1.1518 1.0398 1.1227 1.1131 3.36%
  QoQ % -0.06% 9.53% -7.21% 10.77% -7.38% 0.86% -
  Horiz. % 105.11% 105.17% 96.02% 103.48% 93.41% 100.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.9250 0.9200 0.8550 0.8750 0.9100 0.8400 0.8050 -
P/RPS 6.95 5.37 4.74 5.71 4.82 4.56 4.46 34.23%
  QoQ % 29.42% 13.29% -16.99% 18.46% 5.70% 2.24% -
  Horiz. % 155.83% 120.40% 106.28% 128.03% 108.07% 102.24% 100.00%
P/EPS 19.68 12.43 40.71 145.83 65.00 21.54 50.31 -46.36%
  QoQ % 58.33% -69.47% -72.08% 124.35% 201.76% -57.19% -
  Horiz. % 39.12% 24.71% 80.92% 289.86% 129.20% 42.81% 100.00%
EY 5.08 8.04 2.46 0.69 1.54 4.64 1.99 86.25%
  QoQ % -36.82% 226.83% 256.52% -55.19% -66.81% 133.17% -
  Horiz. % 255.28% 404.02% 123.62% 34.67% 77.39% 233.17% 100.00%
DY 0.00 0.00 5.26 0.00 0.00 0.00 5.59 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 94.10% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.79 0.78 0.78 0.80 0.84 0.75 0.74 4.43%
  QoQ % 1.28% 0.00% -2.50% -4.76% 12.00% 1.35% -
  Horiz. % 106.76% 105.41% 105.41% 108.11% 113.51% 101.35% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 16/02/17 18/11/16 24/08/16 12/05/16 28/01/16 19/11/15 26/08/15 -
Price 1.0400 0.9250 0.9000 0.8950 0.8900 0.9350 0.7550 -
P/RPS 7.81 5.40 4.99 5.84 4.72 5.07 4.18 51.41%
  QoQ % 44.63% 8.22% -14.55% 23.73% -6.90% 21.29% -
  Horiz. % 186.84% 129.19% 119.38% 139.71% 112.92% 121.29% 100.00%
P/EPS 22.13 12.50 42.86 149.17 63.57 23.97 47.19 -39.50%
  QoQ % 77.04% -70.84% -71.27% 134.65% 165.21% -49.21% -
  Horiz. % 46.90% 26.49% 90.82% 316.11% 134.71% 50.79% 100.00%
EY 4.52 8.00 2.33 0.67 1.57 4.17 2.12 65.27%
  QoQ % -43.50% 243.35% 247.76% -57.32% -62.35% 96.70% -
  Horiz. % 213.21% 377.36% 109.91% 31.60% 74.06% 196.70% 100.00%
DY 0.00 0.00 5.00 0.00 0.00 0.00 5.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 83.89% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.89 0.78 0.82 0.82 0.82 0.83 0.69 18.40%
  QoQ % 14.10% -4.88% 0.00% 0.00% -1.20% 20.29% -
  Horiz. % 128.99% 113.04% 118.84% 118.84% 118.84% 120.29% 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.
 


 

296  523  420  498 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE-WB 0.015+0.005 
 AT 0.04-0.005 
 KNM 0.31-0.045 
 DNEX-WD 0.135-0.005 
 DNEX 0.395-0.015 
 DBE 0.04+0.005 
 RGB 0.265-0.03 
 STERPRO 0.215+0.005 
 PERISAI 0.070.00 
 HIBISCS 0.485-0.02 
Partners & Brokers