Highlights

[HEXZA] QoQ Quarter Result on 2009-03-31 [#3]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     135.58%    YoY -     -68.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 38,016 39,591 35,411 32,426 37,463 61,133 49,860 -16.50%
  QoQ % -3.98% 11.80% 9.21% -13.45% -38.72% 22.61% -
  Horiz. % 76.25% 79.40% 71.02% 65.03% 75.14% 122.61% 100.00%
PBT 6,788 6,416 3,275 2,610 -6,456 8,508 6,416 3.82%
  QoQ % 5.80% 95.91% 25.48% 140.43% -175.88% 32.61% -
  Horiz. % 105.80% 100.00% 51.04% 40.68% -100.62% 132.61% 100.00%
Tax -1,384 -1,221 855 -480 556 -1,705 -921 31.10%
  QoQ % -13.35% -242.81% 278.12% -186.33% 132.61% -85.12% -
  Horiz. % 150.27% 132.57% -92.83% 52.12% -60.37% 185.12% 100.00%
NP 5,404 5,195 4,130 2,130 -5,900 6,803 5,495 -1.10%
  QoQ % 4.02% 25.79% 93.90% 136.10% -186.73% 23.80% -
  Horiz. % 98.34% 94.54% 75.16% 38.76% -107.37% 123.80% 100.00%
NP to SH 5,095 4,860 3,845 1,825 -5,130 6,446 5,280 -2.34%
  QoQ % 4.84% 26.40% 110.68% 135.58% -179.58% 22.08% -
  Horiz. % 96.50% 92.05% 72.82% 34.56% -97.16% 122.08% 100.00%
Tax Rate 20.39 % 19.03 % -26.11 % 18.39 % - % 20.04 % 14.35 % 26.31%
  QoQ % 7.15% 172.88% -241.98% 0.00% 0.00% 39.65% -
  Horiz. % 142.09% 132.61% -181.95% 128.15% 0.00% 139.65% 100.00%
Total Cost 32,612 34,396 31,281 30,296 43,363 54,330 44,365 -18.50%
  QoQ % -5.19% 9.96% 3.25% -30.13% -20.19% 22.46% -
  Horiz. % 73.51% 77.53% 70.51% 68.29% 97.74% 122.46% 100.00%
Net Worth 191,571 192,374 186,178 184,527 139,909 189,433 183,479 2.91%
  QoQ % -0.42% 3.33% 0.89% 31.89% -26.14% 3.24% -
  Horiz. % 104.41% 104.85% 101.47% 100.57% 76.25% 103.24% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 3,960 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 75.00 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 191,571 192,374 186,178 184,527 139,909 189,433 183,479 2.91%
  QoQ % -0.42% 3.33% 0.89% 31.89% -26.14% 3.24% -
  Horiz. % 104.41% 104.85% 101.47% 100.57% 76.25% 103.24% 100.00%
NOSH 203,800 202,499 202,368 202,777 155,454 131,551 132,000 33.48%
  QoQ % 0.64% 0.07% -0.20% 30.44% 18.17% -0.34% -
  Horiz. % 154.39% 153.41% 153.31% 153.62% 117.77% 99.66% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.22 % 13.12 % 11.66 % 6.57 % -15.75 % 11.13 % 11.02 % 18.47%
  QoQ % 8.38% 12.52% 77.47% 141.71% -241.51% 1.00% -
  Horiz. % 129.04% 119.06% 105.81% 59.62% -142.92% 101.00% 100.00%
ROE 2.66 % 2.53 % 2.07 % 0.99 % -3.67 % 3.40 % 2.88 % -5.15%
  QoQ % 5.14% 22.22% 109.09% 126.98% -207.94% 18.06% -
  Horiz. % 92.36% 87.85% 71.87% 34.38% -127.43% 118.06% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.65 19.55 17.50 15.99 24.10 46.47 37.77 -37.45%
  QoQ % -4.60% 11.71% 9.44% -33.65% -48.14% 23.03% -
  Horiz. % 49.38% 51.76% 46.33% 42.34% 63.81% 123.03% 100.00%
EPS 2.50 2.40 1.90 0.90 -3.30 4.90 4.00 -26.84%
  QoQ % 4.17% 26.32% 111.11% 127.27% -167.35% 22.50% -
  Horiz. % 62.50% 60.00% 47.50% 22.50% -82.50% 122.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9400 0.9500 0.9200 0.9100 0.9000 1.4400 1.3900 -22.90%
  QoQ % -1.05% 3.26% 1.10% 1.11% -37.50% 3.60% -
  Horiz. % 67.63% 68.35% 66.19% 65.47% 64.75% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.85 19.63 17.55 16.07 18.57 30.31 24.72 -16.49%
  QoQ % -3.97% 11.85% 9.21% -13.46% -38.73% 22.61% -
  Horiz. % 76.25% 79.41% 71.00% 65.01% 75.12% 122.61% 100.00%
EPS 2.53 2.41 1.91 0.90 -2.54 3.20 2.62 -2.30%
  QoQ % 4.98% 26.18% 112.22% 135.43% -179.38% 22.14% -
  Horiz. % 96.56% 91.98% 72.90% 34.35% -96.95% 122.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.96 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9497 0.9537 0.9229 0.9148 0.6936 0.9391 0.9096 2.91%
  QoQ % -0.42% 3.34% 0.89% 31.89% -26.14% 3.24% -
  Horiz. % 104.41% 104.85% 101.46% 100.57% 76.25% 103.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.5600 0.5700 0.4300 0.3700 0.4400 0.7100 0.6900 -
P/RPS 3.00 2.92 2.46 2.31 1.83 1.53 1.83 38.91%
  QoQ % 2.74% 18.70% 6.49% 26.23% 19.61% -16.39% -
  Horiz. % 163.93% 159.56% 134.43% 126.23% 100.00% 83.61% 100.00%
P/EPS 22.40 23.75 22.63 41.11 -13.33 14.49 17.25 18.97%
  QoQ % -5.68% 4.95% -44.95% 408.40% -191.99% -16.00% -
  Horiz. % 129.86% 137.68% 131.19% 238.32% -77.28% 84.00% 100.00%
EY 4.46 4.21 4.42 2.43 -7.50 6.90 5.80 -16.03%
  QoQ % 5.94% -4.75% 81.89% 132.40% -208.70% 18.97% -
  Horiz. % 76.90% 72.59% 76.21% 41.90% -129.31% 118.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 0.60 0.47 0.41 0.49 0.49 0.50 12.89%
  QoQ % 0.00% 27.66% 14.63% -16.33% 0.00% -2.00% -
  Horiz. % 120.00% 120.00% 94.00% 82.00% 98.00% 98.00% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 28/08/09 29/05/09 27/02/09 21/11/08 29/08/08 -
Price 0.5700 0.6300 0.5800 0.4100 0.4100 0.6900 0.6900 -
P/RPS 3.06 3.22 3.31 2.56 1.70 1.48 1.83 40.75%
  QoQ % -4.97% -2.72% 29.30% 50.59% 14.86% -19.13% -
  Horiz. % 167.21% 175.96% 180.87% 139.89% 92.90% 80.87% 100.00%
P/EPS 22.80 26.25 30.53 45.56 -12.42 14.08 17.25 20.38%
  QoQ % -13.14% -14.02% -32.99% 466.83% -188.21% -18.38% -
  Horiz. % 132.17% 152.17% 176.99% 264.12% -72.00% 81.62% 100.00%
EY 4.39 3.81 3.28 2.20 -8.05 7.10 5.80 -16.90%
  QoQ % 15.22% 16.16% 49.09% 127.33% -213.38% 22.41% -
  Horiz. % 75.69% 65.69% 56.55% 37.93% -138.79% 122.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.61 0.66 0.63 0.45 0.46 0.48 0.50 14.13%
  QoQ % -7.58% 4.76% 40.00% -2.17% -4.17% -4.00% -
  Horiz. % 122.00% 132.00% 126.00% 90.00% 92.00% 96.00% 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.
 


 

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