Highlights

[HEXZA] QoQ Quarter Result on 2014-03-31 [#3]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -48.95%    YoY -     72.32%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 37,897 39,261 42,077 35,539 36,285 31,440 32,594 10.54%
  QoQ % -3.47% -6.69% 18.40% -2.06% 15.41% -3.54% -
  Horiz. % 116.27% 120.45% 129.09% 109.04% 111.32% 96.46% 100.00%
PBT 5,785 6,173 4,429 1,717 3,408 1,193 6,547 -7.90%
  QoQ % -6.29% 39.38% 157.95% -49.62% 185.67% -81.78% -
  Horiz. % 88.36% 94.29% 67.65% 26.23% 52.05% 18.22% 100.00%
Tax -1,055 -1,396 -1,016 -305 -677 -166 -462 73.15%
  QoQ % 24.43% -37.40% -233.11% 54.95% -307.83% 64.07% -
  Horiz. % 228.35% 302.16% 219.91% 66.02% 146.54% 35.93% 100.00%
NP 4,730 4,777 3,413 1,412 2,731 1,027 6,085 -15.42%
  QoQ % -0.98% 39.96% 141.71% -48.30% 165.92% -83.12% -
  Horiz. % 77.73% 78.50% 56.09% 23.20% 44.88% 16.88% 100.00%
NP to SH 4,266 4,157 3,118 1,332 2,609 1,020 6,030 -20.55%
  QoQ % 2.62% 33.32% 134.08% -48.95% 155.78% -83.08% -
  Horiz. % 70.75% 68.94% 51.71% 22.09% 43.27% 16.92% 100.00%
Tax Rate 18.24 % 22.61 % 22.94 % 17.76 % 19.87 % 13.91 % 7.06 % 87.96%
  QoQ % -19.33% -1.44% 29.17% -10.62% 42.85% 97.03% -
  Horiz. % 258.36% 320.25% 324.93% 251.56% 281.44% 197.03% 100.00%
Total Cost 33,167 34,484 38,664 34,127 33,554 30,413 26,509 16.06%
  QoQ % -3.82% -10.81% 13.29% 1.71% 10.33% 14.73% -
  Horiz. % 125.12% 130.08% 145.85% 128.74% 126.58% 114.73% 100.00%
Net Worth 212,402 220,418 216,410 210,399 210,399 214,406 214,406 -0.62%
  QoQ % -3.64% 1.85% 2.86% 0.00% -1.87% 0.00% -
  Horiz. % 99.07% 102.80% 100.93% 98.13% 98.13% 100.00% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - 8,015 - - - 8,015 -
  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%
Div Payout % - % - % 257.06 % - % - % - % 132.92 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 193.39% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 212,402 220,418 216,410 210,399 210,399 214,406 214,406 -0.62%
  QoQ % -3.64% 1.85% 2.86% 0.00% -1.87% 0.00% -
  Horiz. % 99.07% 102.80% 100.93% 98.13% 98.13% 100.00% 100.00%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.48 % 12.17 % 8.11 % 3.97 % 7.53 % 3.27 % 18.67 % -23.49%
  QoQ % 2.55% 50.06% 104.28% -47.28% 130.28% -82.49% -
  Horiz. % 66.85% 65.18% 43.44% 21.26% 40.33% 17.51% 100.00%
ROE 2.01 % 1.89 % 1.44 % 0.63 % 1.24 % 0.48 % 2.81 % -19.97%
  QoQ % 6.35% 31.25% 128.57% -49.19% 158.33% -82.92% -
  Horiz. % 71.53% 67.26% 51.25% 22.42% 44.13% 17.08% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.91 19.59 21.00 17.74 18.11 15.69 16.27 10.51%
  QoQ % -3.47% -6.71% 18.38% -2.04% 15.42% -3.56% -
  Horiz. % 116.23% 120.41% 129.07% 109.04% 111.31% 96.44% 100.00%
EPS 2.10 2.10 1.50 0.70 1.30 0.50 3.00 -21.11%
  QoQ % 0.00% 40.00% 114.29% -46.15% 160.00% -83.33% -
  Horiz. % 70.00% 70.00% 50.00% 23.33% 43.33% 16.67% 100.00%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 4.00 -
  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 1.0600 1.1000 1.0800 1.0500 1.0500 1.0700 1.0700 -0.62%
  QoQ % -3.64% 1.85% 2.86% 0.00% -1.87% 0.00% -
  Horiz. % 99.07% 102.80% 100.93% 98.13% 98.13% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 202,500
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 18.71 19.39 20.78 17.55 17.92 15.53 16.10 10.50%
  QoQ % -3.51% -6.69% 18.40% -2.06% 15.39% -3.54% -
  Horiz. % 116.21% 120.43% 129.07% 109.01% 111.30% 96.46% 100.00%
EPS 2.11 2.05 1.54 0.66 1.29 0.50 2.98 -20.51%
  QoQ % 2.93% 33.12% 133.33% -48.84% 158.00% -83.22% -
  Horiz. % 70.81% 68.79% 51.68% 22.15% 43.29% 16.78% 100.00%
DPS 0.00 0.00 3.96 0.00 0.00 0.00 3.96 -
  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 1.0489 1.0885 1.0687 1.0390 1.0390 1.0588 1.0588 -0.62%
  QoQ % -3.64% 1.85% 2.86% 0.00% -1.87% 0.00% -
  Horiz. % 99.06% 102.81% 100.94% 98.13% 98.13% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.6750 0.8100 0.7450 0.6900 0.6550 0.6100 0.5600 -
P/RPS 3.57 4.13 3.55 3.89 3.62 3.89 3.44 2.50%
  QoQ % -13.56% 16.34% -8.74% 7.46% -6.94% 13.08% -
  Horiz. % 103.78% 120.06% 103.20% 113.08% 105.23% 113.08% 100.00%
P/EPS 31.71 39.04 47.88 103.80 50.31 119.84 18.61 42.52%
  QoQ % -18.78% -18.46% -53.87% 106.32% -58.02% 543.95% -
  Horiz. % 170.39% 209.78% 257.28% 557.76% 270.34% 643.95% 100.00%
EY 3.15 2.56 2.09 0.96 1.99 0.83 5.37 -29.86%
  QoQ % 23.05% 22.49% 117.71% -51.76% 139.76% -84.54% -
  Horiz. % 58.66% 47.67% 38.92% 17.88% 37.06% 15.46% 100.00%
DY 0.00 0.00 5.37 0.00 0.00 0.00 7.14 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 75.21% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.64 0.74 0.69 0.66 0.62 0.57 0.52 14.80%
  QoQ % -13.51% 7.25% 4.55% 6.45% 8.77% 9.62% -
  Horiz. % 123.08% 142.31% 132.69% 126.92% 119.23% 109.62% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 11/02/15 21/11/14 27/08/14 28/05/14 26/02/14 08/11/13 28/08/13 -
Price 0.7700 0.7950 0.8150 0.7400 0.7000 0.7800 0.5650 -
P/RPS 4.07 4.06 3.88 4.17 3.87 4.97 3.47 11.19%
  QoQ % 0.25% 4.64% -6.95% 7.75% -22.13% 43.23% -
  Horiz. % 117.29% 117.00% 111.82% 120.17% 111.53% 143.23% 100.00%
P/EPS 36.17 38.32 52.38 111.32 53.76 153.23 18.78 54.61%
  QoQ % -5.61% -26.84% -52.95% 107.07% -64.92% 715.92% -
  Horiz. % 192.60% 204.05% 278.91% 592.76% 286.26% 815.92% 100.00%
EY 2.76 2.61 1.91 0.90 1.86 0.65 5.33 -35.44%
  QoQ % 5.75% 36.65% 112.22% -51.61% 186.15% -87.80% -
  Horiz. % 51.78% 48.97% 35.83% 16.89% 34.90% 12.20% 100.00%
DY 0.00 0.00 4.91 0.00 0.00 0.00 7.08 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 69.35% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.73 0.72 0.75 0.70 0.67 0.73 0.53 23.72%
  QoQ % 1.39% -4.00% 7.14% 4.48% -8.22% 37.74% -
  Horiz. % 137.74% 135.85% 141.51% 132.08% 126.42% 137.74% 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.
 


 

1911 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.380.00 
 KOTRA 1.650.00 
 UCREST 0.340.00 
 PINEAPP 0.3550.00 
 PUC 0.200.00 
 WILLOW 0.550.00 
 ARMADA-C39 0.0550.00 
 IRIS 0.1350.00 
 UEMS-C60 0.030.00 
 BTECH 0.280.00 
Partners & Brokers