Highlights

[HEXZA] QoQ Quarter Result on 2015-03-31 [#3]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 15-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -45.80%    YoY -     73.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 36,648 37,271 37,171 35,850 37,897 39,261 42,077 -8.78%
  QoQ % -1.67% 0.27% 3.68% -5.40% -3.47% -6.69% -
  Horiz. % 87.10% 88.58% 88.34% 85.20% 90.07% 93.31% 100.00%
PBT 3,829 9,090 3,682 3,719 5,785 6,173 4,429 -9.22%
  QoQ % -57.88% 146.88% -0.99% -35.71% -6.29% 39.38% -
  Horiz. % 86.45% 205.24% 83.13% 83.97% 130.62% 139.38% 100.00%
Tax -865 -946 -238 -1,156 -1,055 -1,396 -1,016 -10.15%
  QoQ % 8.56% -297.48% 79.41% -9.57% 24.43% -37.40% -
  Horiz. % 85.14% 93.11% 23.43% 113.78% 103.84% 137.40% 100.00%
NP 2,964 8,144 3,444 2,563 4,730 4,777 3,413 -8.95%
  QoQ % -63.61% 136.47% 34.37% -45.81% -0.98% 39.96% -
  Horiz. % 86.84% 238.62% 100.91% 75.10% 138.59% 139.96% 100.00%
NP to SH 2,719 7,886 3,296 2,312 4,266 4,157 3,118 -8.70%
  QoQ % -65.52% 139.26% 42.56% -45.80% 2.62% 33.32% -
  Horiz. % 87.20% 252.92% 105.71% 74.15% 136.82% 133.32% 100.00%
Tax Rate 22.59 % 10.41 % 6.46 % 31.08 % 18.24 % 22.61 % 22.94 % -1.02%
  QoQ % 117.00% 61.15% -79.21% 70.39% -19.33% -1.44% -
  Horiz. % 98.47% 45.38% 28.16% 135.48% 79.51% 98.56% 100.00%
Total Cost 33,684 29,127 33,727 33,287 33,167 34,484 38,664 -8.76%
  QoQ % 15.65% -13.64% 1.32% 0.36% -3.82% -10.81% -
  Horiz. % 87.12% 75.33% 87.23% 86.09% 85.78% 89.19% 100.00%
Net Worth 209,751 226,469 224,540 208,079 215,331 217,747 224,496 -4.42%
  QoQ % -7.38% 0.86% 7.91% -3.37% -1.11% -3.01% -
  Horiz. % 93.43% 100.88% 100.02% 92.69% 95.92% 96.99% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 9,269 - - - 8,314 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.49% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 281.25 % - % - % - % 266.67 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 105.47% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 209,751 226,469 224,540 208,079 215,331 217,747 224,496 -4.42%
  QoQ % -7.38% 0.86% 7.91% -3.37% -1.11% -3.01% -
  Horiz. % 93.43% 100.88% 100.02% 92.69% 95.92% 96.99% 100.00%
NOSH 194,214 202,205 205,999 192,666 203,142 197,952 207,866 -4.42%
  QoQ % -3.95% -1.84% 6.92% -5.16% 2.62% -4.77% -
  Horiz. % 93.43% 97.28% 99.10% 92.69% 97.73% 95.23% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 8.09 % 21.85 % 9.27 % 7.15 % 12.48 % 12.17 % 8.11 % -0.16%
  QoQ % -62.97% 135.71% 29.65% -42.71% 2.55% 50.06% -
  Horiz. % 99.75% 269.42% 114.30% 88.16% 153.88% 150.06% 100.00%
ROE 1.30 % 3.48 % 1.47 % 1.11 % 1.98 % 1.91 % 1.39 % -4.35%
  QoQ % -62.64% 136.73% 32.43% -43.94% 3.66% 37.41% -
  Horiz. % 93.53% 250.36% 105.76% 79.86% 142.45% 137.41% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.87 18.43 18.04 18.61 18.66 19.83 20.24 -4.55%
  QoQ % 2.39% 2.16% -3.06% -0.27% -5.90% -2.03% -
  Horiz. % 93.23% 91.06% 89.13% 91.95% 92.19% 97.97% 100.00%
EPS 1.40 3.90 1.60 1.20 2.10 2.10 1.50 -4.48%
  QoQ % -64.10% 143.75% 33.33% -42.86% 0.00% 40.00% -
  Horiz. % 93.33% 260.00% 106.67% 80.00% 140.00% 140.00% 100.00%
DPS 0.00 0.00 4.50 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% 112.50% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0800 1.1200 1.0900 1.0800 1.0600 1.1000 1.0800 -
  QoQ % -3.57% 2.75% 0.93% 1.89% -3.64% 1.85% -
  Horiz. % 100.00% 103.70% 100.93% 100.00% 98.15% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 18.29 18.60 18.55 17.89 18.91 19.59 21.00 -8.78%
  QoQ % -1.67% 0.27% 3.69% -5.39% -3.47% -6.71% -
  Horiz. % 87.10% 88.57% 88.33% 85.19% 90.05% 93.29% 100.00%
EPS 1.36 3.94 1.64 1.15 2.13 2.07 1.56 -8.72%
  QoQ % -65.48% 140.24% 42.61% -46.01% 2.90% 32.69% -
  Horiz. % 87.18% 252.56% 105.13% 73.72% 136.54% 132.69% 100.00%
DPS 0.00 0.00 4.63 0.00 0.00 0.00 4.15 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.57% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0468 1.1302 1.1206 1.0384 1.0746 1.0867 1.1204 -4.42%
  QoQ % -7.38% 0.86% 7.92% -3.37% -1.11% -3.01% -
  Horiz. % 93.43% 100.87% 100.02% 92.68% 95.91% 96.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.9100 0.8400 0.8050 0.8200 0.6750 0.8100 0.7450 -
P/RPS 4.82 4.56 4.46 4.41 3.62 4.08 3.68 19.65%
  QoQ % 5.70% 2.24% 1.13% 21.82% -11.27% 10.87% -
  Horiz. % 130.98% 123.91% 121.20% 119.84% 98.37% 110.87% 100.00%
P/EPS 65.00 21.54 50.31 68.33 32.14 38.57 49.67 19.58%
  QoQ % 201.76% -57.19% -26.37% 112.60% -16.67% -22.35% -
  Horiz. % 130.86% 43.37% 101.29% 137.57% 64.71% 77.65% 100.00%
EY 1.54 4.64 1.99 1.46 3.11 2.59 2.01 -16.23%
  QoQ % -66.81% 133.17% 36.30% -53.05% 20.08% 28.86% -
  Horiz. % 76.62% 230.85% 99.00% 72.64% 154.73% 128.86% 100.00%
DY 0.00 0.00 5.59 0.00 0.00 0.00 5.37 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 104.10% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.84 0.75 0.74 0.76 0.64 0.74 0.69 13.97%
  QoQ % 12.00% 1.35% -2.63% 18.75% -13.51% 7.25% -
  Horiz. % 121.74% 108.70% 107.25% 110.14% 92.75% 107.25% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 28/01/16 19/11/15 26/08/15 15/05/15 11/02/15 21/11/14 27/08/14 -
Price 0.8900 0.9350 0.7550 0.8750 0.7700 0.7950 0.8150 -
P/RPS 4.72 5.07 4.18 4.70 4.13 4.01 4.03 11.08%
  QoQ % -6.90% 21.29% -11.06% 13.80% 2.99% -0.50% -
  Horiz. % 117.12% 125.81% 103.72% 116.63% 102.48% 99.50% 100.00%
P/EPS 63.57 23.97 47.19 72.92 36.67 37.86 54.33 11.01%
  QoQ % 165.21% -49.21% -35.29% 98.85% -3.14% -30.31% -
  Horiz. % 117.01% 44.12% 86.86% 134.22% 67.49% 69.69% 100.00%
EY 1.57 4.17 2.12 1.37 2.73 2.64 1.84 -10.01%
  QoQ % -62.35% 96.70% 54.74% -49.82% 3.41% 43.48% -
  Horiz. % 85.33% 226.63% 115.22% 74.46% 148.37% 143.48% 100.00%
DY 0.00 0.00 5.96 0.00 0.00 0.00 4.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.38% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.82 0.83 0.69 0.81 0.73 0.72 0.75 6.11%
  QoQ % -1.20% 20.29% -14.81% 10.96% 1.39% -4.00% -
  Horiz. % 109.33% 110.67% 92.00% 108.00% 97.33% 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.
 


 

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 

TOP ARTICLES

1. GPACKET - Who stand to benefit from 2017 Budget!!! Follow Kim's Stockwatch!
2. 2017年的股票组合 koko888
3. StockAlliance - Big Profits Need HUGE PATIENCE. StockAlliance Smells Of Money
4. [转贴] “87股灾”30周年魔咒? 港股急杀逾600点! Good Articles to Share
5. Mplus Market Pulse - 20 Oct 2017 M+ Online Research Articles
Partners & Brokers