Highlights

[HEXZA] QoQ Quarter Result on 2007-03-31 [#3]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 04-May-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Mar-2007  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Revenue 38,165 44,423 42,345 0 41,935 0 42,152 -8.16%
  QoQ % -14.09% 4.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.54% 105.39% 100.46% 0.00% 99.49% 0.00% 100.00%
PBT 5,851 8,096 7,000 0 4,696 0 4,762 19.30%
  QoQ % -27.73% 15.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.87% 170.01% 147.00% 0.00% 98.61% 0.00% 100.00%
Tax -1,059 -1,362 -627 0 -974 0 -990 5.94%
  QoQ % 22.25% -117.22% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.97% 137.58% 63.33% -0.00% 98.38% -0.00% 100.00%
NP 4,792 6,734 6,373 0 3,722 0 3,772 22.76%
  QoQ % -28.84% 5.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.04% 178.53% 168.96% 0.00% 98.67% 0.00% 100.00%
NP to SH 4,565 6,349 6,107 0 3,499 0 3,524 24.83%
  QoQ % -28.10% 3.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.54% 180.16% 173.30% 0.00% 99.29% 0.00% 100.00%
Tax Rate 18.10 % 16.82 % 8.96 % - % 20.74 % - % 20.79 % -11.19%
  QoQ % 7.61% 87.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.06% 80.90% 43.10% 0.00% 99.76% 0.00% 100.00%
Total Cost 33,373 37,689 35,972 0 38,213 0 38,380 -11.29%
  QoQ % -11.45% 4.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.95% 98.20% 93.73% 0.00% 99.56% 0.00% 100.00%
Net Worth 170,861 169,738 163,719 128,958 154,367 - 151,763 10.69%
  QoQ % 0.66% 3.68% 26.96% -16.46% 0.00% 0.00% -
  Horiz. % 112.58% 111.84% 107.88% 84.97% 101.72% 0.00% 100.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Div - - 3,937 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 64.47 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Net Worth 170,861 169,738 163,719 128,958 154,367 - 151,763 10.69%
  QoQ % 0.66% 3.68% 26.96% -16.46% 0.00% 0.00% -
  Horiz. % 112.58% 111.84% 107.88% 84.97% 101.72% 0.00% 100.00%
NOSH 130,428 129,571 129,936 128,958 128,639 128,613 128,613 1.21%
  QoQ % 0.66% -0.28% 0.76% 0.25% 0.02% 0.00% -
  Horiz. % 101.41% 100.75% 101.03% 100.27% 100.02% 100.00% 100.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
NP Margin 12.56 % 15.16 % 15.05 % - % 8.88 % - % 8.95 % 33.69%
  QoQ % -17.15% 0.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.34% 169.39% 168.16% 0.00% 99.22% 0.00% 100.00%
ROE 2.67 % 3.74 % 3.73 % - % 2.27 % - % 2.32 % 12.79%
  QoQ % -28.61% 0.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.09% 161.21% 160.78% 0.00% 97.84% 0.00% 100.00%
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
RPS 29.26 34.28 32.59 - 32.60 - 32.77 -9.25%
  QoQ % -14.64% 5.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.29% 104.61% 99.45% 0.00% 99.48% 0.00% 100.00%
EPS 3.50 4.90 4.70 0.00 2.72 0.00 2.74 23.34%
  QoQ % -28.57% 4.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 127.74% 178.83% 171.53% 0.00% 99.27% 0.00% 100.00%
DPS 0.00 0.00 3.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.3100 1.3100 1.2600 1.0000 1.2000 - 1.1800 9.37%
  QoQ % 0.00% 3.97% 26.00% -16.67% 0.00% 0.00% -
  Horiz. % 111.02% 111.02% 106.78% 84.75% 101.69% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,658
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
RPS 19.02 22.14 21.10 - 20.90 - 21.01 -8.17%
  QoQ % -14.09% 4.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.53% 105.38% 100.43% 0.00% 99.48% 0.00% 100.00%
EPS 2.28 3.16 3.04 0.00 1.74 0.00 1.76 24.83%
  QoQ % -27.85% 3.95% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.55% 179.55% 172.73% 0.00% 98.86% 0.00% 100.00%
DPS 0.00 0.00 1.96 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.8515 0.8459 0.8159 0.6427 0.7693 - 0.7563 10.69%
  QoQ % 0.66% 3.68% 26.95% -16.46% 0.00% 0.00% -
  Horiz. % 112.59% 111.85% 107.88% 84.98% 101.72% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 31/01/07 29/12/06 31/10/06 -
Price 0.6900 0.7700 0.8000 0.6700 0.6900 0.6100 0.5900 -
P/RPS 2.36 2.25 2.45 0.00 2.12 0.00 1.80 26.12%
  QoQ % 4.89% -8.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.11% 125.00% 136.11% 0.00% 117.78% 0.00% 100.00%
P/EPS 19.71 15.71 17.02 0.00 25.37 0.00 21.53 -7.29%
  QoQ % 25.46% -7.70% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.55% 72.97% 79.05% 0.00% 117.84% 0.00% 100.00%
EY 5.07 6.36 5.87 0.00 3.94 0.00 4.64 7.89%
  QoQ % -20.28% 8.35% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.27% 137.07% 126.51% 0.00% 84.91% 0.00% 100.00%
DY 0.00 0.00 3.79 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.53 0.59 0.63 0.67 0.58 0.00 0.50 5.12%
  QoQ % -10.17% -6.35% -5.97% 15.52% 0.00% 0.00% -
  Horiz. % 106.00% 118.00% 126.00% 134.00% 116.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Date 21/02/08 28/11/07 30/08/07 04/05/07 27/03/07 - 03/01/07 -
Price 0.6600 0.7000 0.7000 0.6900 0.6500 0.0000 0.6100 -
P/RPS 2.26 2.04 2.15 0.00 1.99 0.00 1.86 18.16%
  QoQ % 10.78% -5.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.51% 109.68% 115.59% 0.00% 106.99% 0.00% 100.00%
P/EPS 18.86 14.29 14.89 0.00 23.90 0.00 22.26 -13.24%
  QoQ % 31.98% -4.03% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.73% 64.20% 66.89% 0.00% 107.37% 0.00% 100.00%
EY 5.30 7.00 6.71 0.00 4.18 0.00 4.49 15.27%
  QoQ % -24.29% 4.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 118.04% 155.90% 149.44% 0.00% 93.10% 0.00% 100.00%
DY 0.00 0.00 4.33 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.50 0.53 0.56 0.69 0.54 0.00 0.52 -3.30%
  QoQ % -5.66% -5.36% -18.84% 27.78% 0.00% 0.00% -
  Horiz. % 96.15% 101.92% 107.69% 132.69% 103.85% 0.00% 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.
 


 

275  653  482  422 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UMWOG 0.345-0.04 
 SUMATEC 0.095-0.005 
 PUC 0.285-0.015 
 SAPNRG 0.76-0.05 
 NETX 0.045-0.005 
 HUAAN 0.47-0.055 
 BORNOIL 0.09+0.005 
 DGSB 0.11-0.015 
 PERISAI 0.065-0.01 
 SUMATEC-WB 0.035-0.005 

TOP ARTICLES

1. Hengyuan's Wild Price Fluctuation & How to React? Koon Yew Yin Koon Yew Yin's Blog
2. Call Warrant: TALES OF PETRON AND HENGYUAN - Afiq Isa Good Articles to Share
3. 4 Reasons to invest in FPI (Insider Asia) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. Daily Technical Highlights - (JOHOTIN, HENGYUAN) Kenanga Research & Investment
5. [转贴] 人心的速变 - 水星 Good Articles to Share
Partners & Brokers