Highlights

[HEXZA] QoQ Quarter Result on 2010-03-31 [#3]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 18-May-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Mar-2010  [#3]
Profit Trend QoQ -     -29.38%    YoY -     97.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 39,084 38,687 39,282 42,855 38,016 39,591 35,411 6.78%
  QoQ % 1.03% -1.51% -8.34% 12.73% -3.98% 11.80% -
  Horiz. % 110.37% 109.25% 110.93% 121.02% 107.36% 111.80% 100.00%
PBT 4,092 4,459 3,752 5,226 6,788 6,416 3,275 15.96%
  QoQ % -8.23% 18.84% -28.21% -23.01% 5.80% 95.91% -
  Horiz. % 124.95% 136.15% 114.56% 159.57% 207.27% 195.91% 100.00%
Tax -981 -995 -1,115 -1,308 -1,384 -1,221 855 -
  QoQ % 1.41% 10.76% 14.76% 5.49% -13.35% -242.81% -
  Horiz. % -114.74% -116.37% -130.41% -152.98% -161.87% -142.81% 100.00%
NP 3,111 3,464 2,637 3,918 5,404 5,195 4,130 -17.17%
  QoQ % -10.19% 31.36% -32.70% -27.50% 4.02% 25.79% -
  Horiz. % 75.33% 83.87% 63.85% 94.87% 130.85% 125.79% 100.00%
NP to SH 2,835 2,942 2,341 3,598 5,095 4,860 3,845 -18.34%
  QoQ % -3.64% 25.67% -34.94% -29.38% 4.84% 26.40% -
  Horiz. % 73.73% 76.51% 60.88% 93.58% 132.51% 126.40% 100.00%
Tax Rate 23.97 % 22.31 % 29.72 % 25.03 % 20.39 % 19.03 % -26.11 % -
  QoQ % 7.44% -24.93% 18.74% 22.76% 7.15% 172.88% -
  Horiz. % -91.80% -85.45% -113.83% -95.86% -78.09% -72.88% 100.00%
Total Cost 35,973 35,223 36,645 38,937 32,612 34,396 31,281 9.74%
  QoQ % 2.13% -3.88% -5.89% 19.39% -5.19% 9.96% -
  Horiz. % 115.00% 112.60% 117.15% 124.47% 104.25% 109.96% 100.00%
Net Worth 208,574 203,978 189,230 191,893 191,571 192,374 186,178 7.84%
  QoQ % 2.25% 7.79% -1.39% 0.17% -0.42% 3.33% -
  Horiz. % 112.03% 109.56% 101.64% 103.07% 102.90% 103.33% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 6,827 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 291.67 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 208,574 203,978 189,230 191,893 191,571 192,374 186,178 7.84%
  QoQ % 2.25% 7.79% -1.39% 0.17% -0.42% 3.33% -
  Horiz. % 112.03% 109.56% 101.64% 103.07% 102.90% 103.33% 100.00%
NOSH 202,500 196,133 195,083 199,888 203,800 202,499 202,368 0.04%
  QoQ % 3.25% 0.54% -2.40% -1.92% 0.64% 0.07% -
  Horiz. % 100.07% 96.92% 96.40% 98.77% 100.71% 100.07% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.96 % 8.95 % 6.71 % 9.14 % 14.22 % 13.12 % 11.66 % -22.41%
  QoQ % -11.06% 33.38% -26.59% -35.72% 8.38% 12.52% -
  Horiz. % 68.27% 76.76% 57.55% 78.39% 121.96% 112.52% 100.00%
ROE 1.36 % 1.44 % 1.24 % 1.88 % 2.66 % 2.53 % 2.07 % -24.37%
  QoQ % -5.56% 16.13% -34.04% -29.32% 5.14% 22.22% -
  Horiz. % 65.70% 69.57% 59.90% 90.82% 128.50% 122.22% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.30 19.72 20.14 21.44 18.65 19.55 17.50 6.73%
  QoQ % -2.13% -2.09% -6.06% 14.96% -4.60% 11.71% -
  Horiz. % 110.29% 112.69% 115.09% 122.51% 106.57% 111.71% 100.00%
EPS 1.40 1.50 1.20 1.80 2.50 2.40 1.90 -18.37%
  QoQ % -6.67% 25.00% -33.33% -28.00% 4.17% 26.32% -
  Horiz. % 73.68% 78.95% 63.16% 94.74% 131.58% 126.32% 100.00%
DPS 0.00 0.00 3.50 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 1.0300 1.0400 0.9700 0.9600 0.9400 0.9500 0.9200 7.80%
  QoQ % -0.96% 7.22% 1.04% 2.13% -1.05% 3.26% -
  Horiz. % 111.96% 113.04% 105.43% 104.35% 102.17% 103.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 19.50 19.31 19.60 21.39 18.97 19.76 17.67 6.77%
  QoQ % 0.98% -1.48% -8.37% 12.76% -4.00% 11.83% -
  Horiz. % 110.36% 109.28% 110.92% 121.05% 107.36% 111.83% 100.00%
EPS 1.41 1.47 1.17 1.80 2.54 2.43 1.92 -18.56%
  QoQ % -4.08% 25.64% -35.00% -29.13% 4.53% 26.56% -
  Horiz. % 73.44% 76.56% 60.94% 93.75% 132.29% 126.56% 100.00%
DPS 0.00 0.00 3.41 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 1.0409 1.0180 0.9444 0.9576 0.9560 0.9601 0.9291 7.85%
  QoQ % 2.25% 7.79% -1.38% 0.17% -0.43% 3.34% -
  Horiz. % 112.03% 109.57% 101.65% 103.07% 102.90% 103.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.6200 0.6200 0.5800 0.5800 0.5600 0.5700 0.4300 -
P/RPS 3.21 3.14 2.88 2.71 3.00 2.92 2.46 19.35%
  QoQ % 2.23% 9.03% 6.27% -9.67% 2.74% 18.70% -
  Horiz. % 130.49% 127.64% 117.07% 110.16% 121.95% 118.70% 100.00%
P/EPS 44.29 41.33 48.33 32.22 22.40 23.75 22.63 56.27%
  QoQ % 7.16% -14.48% 50.00% 43.84% -5.68% 4.95% -
  Horiz. % 195.71% 182.63% 213.57% 142.38% 98.98% 104.95% 100.00%
EY 2.26 2.42 2.07 3.10 4.46 4.21 4.42 -35.98%
  QoQ % -6.61% 16.91% -33.23% -30.49% 5.94% -4.75% -
  Horiz. % 51.13% 54.75% 46.83% 70.14% 100.90% 95.25% 100.00%
DY 0.00 0.00 6.03 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% - - - -
P/NAPS 0.60 0.60 0.60 0.60 0.60 0.60 0.47 17.63%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 27.66% -
  Horiz. % 127.66% 127.66% 127.66% 127.66% 127.66% 127.66% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 19/11/10 25/08/10 18/05/10 25/02/10 20/11/09 28/08/09 -
Price 0.6100 0.6900 0.6200 0.5600 0.5700 0.6300 0.5800 -
P/RPS 3.16 3.50 3.08 2.61 3.06 3.22 3.31 -3.04%
  QoQ % -9.71% 13.64% 18.01% -14.71% -4.97% -2.72% -
  Horiz. % 95.47% 105.74% 93.05% 78.85% 92.45% 97.28% 100.00%
P/EPS 43.57 46.00 51.67 31.11 22.80 26.25 30.53 26.68%
  QoQ % -5.28% -10.97% 66.09% 36.45% -13.14% -14.02% -
  Horiz. % 142.71% 150.67% 169.24% 101.90% 74.68% 85.98% 100.00%
EY 2.30 2.17 1.94 3.21 4.39 3.81 3.28 -21.02%
  QoQ % 5.99% 11.86% -39.56% -26.88% 15.22% 16.16% -
  Horiz. % 70.12% 66.16% 59.15% 97.87% 133.84% 116.16% 100.00%
DY 0.00 0.00 5.65 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 0.59 0.66 0.64 0.58 0.61 0.66 0.63 -4.27%
  QoQ % -10.61% 3.13% 10.34% -4.92% -7.58% 4.76% -
  Horiz. % 93.65% 104.76% 101.59% 92.06% 96.83% 104.76% 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.
 


 

411  316  540  585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-WB 0.06+0.01 
 HUBLINE 0.19+0.025 
 TRIVE 0.245+0.045 
 KGROUP 0.165+0.005 
 HIBISCS 0.70-0.01 
 M3TECH 0.15-0.005 
 MAXWELL 0.025+0.005 
 PALETTE 0.415+0.03 
 COMCORP 0.915+0.20 
 KEYASIC 0.29+0.015 
Partners & Brokers