Highlights

[HEXZA] QoQ TTM Result on 2007-06-30 [#0]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
30-Jun-2007
Profit Trend QoQ -     36.78%    YoY -     122.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Revenue 169,549 151,630 155,400 84,280 84,087 84,087 83,936 75.55%
  QoQ % 11.82% -2.43% 84.39% 0.23% 0.00% 0.18% -
  Horiz. % 202.00% 180.65% 185.14% 100.41% 100.18% 100.18% 100.00%
PBT 28,463 22,784 21,629 11,696 9,458 9,458 10,129 128.65%
  QoQ % 24.93% 5.34% 84.93% 23.66% 0.00% -6.62% -
  Horiz. % 281.01% 224.94% 213.54% 115.47% 93.38% 93.38% 100.00%
Tax -4,423 -3,516 -3,431 -1,601 -1,964 -1,964 -1,359 157.17%
  QoQ % -25.80% -2.48% -114.30% 18.48% 0.00% -44.52% -
  Horiz. % 325.46% 258.72% 252.47% 117.81% 144.52% 144.52% 100.00%
NP 24,040 19,268 18,198 10,095 7,494 7,494 8,770 124.15%
  QoQ % 24.77% 5.88% 80.27% 34.71% 0.00% -14.55% -
  Horiz. % 274.12% 219.70% 207.50% 115.11% 85.45% 85.45% 100.00%
NP to SH 22,888 18,259 17,193 9,606 7,023 7,023 8,356 124.02%
  QoQ % 25.35% 6.20% 78.98% 36.78% 0.00% -15.95% -
  Horiz. % 273.91% 218.51% 205.76% 114.96% 84.05% 84.05% 100.00%
Tax Rate 15.54 % 15.43 % 15.86 % 13.69 % 20.77 % 20.77 % 13.42 % 12.46%
  QoQ % 0.71% -2.71% 15.85% -34.09% 0.00% 54.77% -
  Horiz. % 115.80% 114.98% 118.18% 102.01% 154.77% 154.77% 100.00%
Total Cost 145,509 132,362 137,202 74,185 76,593 76,593 75,166 69.68%
  QoQ % 9.93% -3.53% 84.95% -3.14% 0.00% 1.90% -
  Horiz. % 193.58% 176.09% 182.53% 98.69% 101.90% 101.90% 100.00%
Net Worth 176,010 170,861 169,738 163,719 128,958 154,367 - -
  QoQ % 3.01% 0.66% 3.68% 26.96% -16.46% 0.00% -
  Horiz. % 114.02% 110.68% 109.96% 106.06% 83.54% 100.00% -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Div 3,937 3,937 3,937 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
Div Payout % 17.20 % 21.56 % 22.90 % - % - % - % - % -
  QoQ % -20.22% -5.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.11% 94.15% 100.00% - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Net Worth 176,010 170,861 169,738 163,719 128,958 154,367 - -
  QoQ % 3.01% 0.66% 3.68% 26.96% -16.46% 0.00% -
  Horiz. % 114.02% 110.68% 109.96% 106.06% 83.54% 100.00% -
NOSH 130,377 130,428 129,571 129,936 128,958 128,639 128,613 1.10%
  QoQ % -0.04% 0.66% -0.28% 0.76% 0.25% 0.02% -
  Horiz. % 101.37% 101.41% 100.75% 101.03% 100.27% 100.02% 100.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
NP Margin 14.18 % 12.71 % 11.71 % 11.98 % 8.91 % 8.91 % 10.45 % 27.68%
  QoQ % 11.57% 8.54% -2.25% 34.46% 0.00% -14.74% -
  Horiz. % 135.69% 121.63% 112.06% 114.64% 85.26% 85.26% 100.00%
ROE 13.00 % 10.69 % 10.13 % 5.87 % 5.45 % 4.55 % - % -
  QoQ % 21.61% 5.53% 72.57% 7.71% 19.78% 0.00% -
  Horiz. % 285.71% 234.95% 222.64% 129.01% 119.78% 100.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
RPS 130.04 116.26 119.93 64.86 65.20 65.37 65.26 73.65%
  QoQ % 11.85% -3.06% 84.91% -0.52% -0.26% 0.17% -
  Horiz. % 199.26% 178.15% 183.77% 99.39% 99.91% 100.17% 100.00%
EPS 17.56 14.00 13.27 7.39 5.45 5.46 6.50 121.55%
  QoQ % 25.43% 5.50% 79.57% 35.60% -0.18% -16.00% -
  Horiz. % 270.15% 215.38% 204.15% 113.69% 83.85% 84.00% 100.00%
DPS 3.03 3.03 3.03 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 1.3500 1.3100 1.3100 1.2600 1.0000 1.2000 - -
  QoQ % 3.05% 0.00% 3.97% 26.00% -16.67% 0.00% -
  Horiz. % 112.50% 109.17% 109.17% 105.00% 83.33% 100.00% -
Adjusted Per Share Value based on latest NOSH - 202,500
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
RPS 83.73 74.88 76.74 41.62 41.52 41.52 41.45 75.56%
  QoQ % 11.82% -2.42% 84.38% 0.24% 0.00% 0.17% -
  Horiz. % 202.00% 180.65% 185.14% 100.41% 100.17% 100.17% 100.00%
EPS 11.30 9.02 8.49 4.74 3.47 3.47 4.13 123.82%
  QoQ % 25.28% 6.24% 79.11% 36.60% 0.00% -15.98% -
  Horiz. % 273.61% 218.40% 205.57% 114.77% 84.02% 84.02% 100.00%
DPS 1.94 1.94 1.94 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.8692 0.8438 0.8382 0.8085 0.6368 0.7623 - -
  QoQ % 3.01% 0.67% 3.67% 26.96% -16.46% 0.00% -
  Horiz. % 114.02% 110.69% 109.96% 106.06% 83.54% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 31/01/07 29/12/06 -
Price 0.6200 0.6900 0.7700 0.8000 0.6700 0.6900 0.6100 -
P/RPS 0.48 0.59 0.64 1.23 1.03 1.06 0.93 -41.10%
  QoQ % -18.64% -7.81% -47.97% 19.42% -2.83% 13.98% -
  Horiz. % 51.61% 63.44% 68.82% 132.26% 110.75% 113.98% 100.00%
P/EPS 3.53 4.93 5.80 10.82 12.30 12.64 9.39 -54.30%
  QoQ % -28.40% -15.00% -46.40% -12.03% -2.69% 34.61% -
  Horiz. % 37.59% 52.50% 61.77% 115.23% 130.99% 134.61% 100.00%
EY 28.31 20.29 17.23 9.24 8.13 7.91 10.65 118.70%
  QoQ % 39.53% 17.76% 86.47% 13.65% 2.78% -25.73% -
  Horiz. % 265.82% 190.52% 161.78% 86.76% 76.34% 74.27% 100.00%
DY 4.89 4.39 3.94 0.00 0.00 0.00 0.00 -
  QoQ % 11.39% 11.42% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 124.11% 111.42% 100.00% - - - -
P/NAPS 0.46 0.53 0.59 0.63 0.67 0.58 0.00 -
  QoQ % -13.21% -10.17% -6.35% -5.97% 15.52% 0.00% -
  Horiz. % 79.31% 91.38% 101.72% 108.62% 115.52% 100.00% -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Date 30/05/08 21/02/08 28/11/07 - - - - -
Price 0.6900 0.6600 0.7000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.53 0.57 0.58 0.00 0.00 0.00 0.00 -
  QoQ % -7.02% -1.72% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.38% 98.28% 100.00% - - - -
P/EPS 3.93 4.71 5.28 0.00 0.00 0.00 0.00 -
  QoQ % -16.56% -10.80% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.43% 89.20% 100.00% - - - -
EY 25.44 21.21 18.96 0.00 0.00 0.00 0.00 -
  QoQ % 19.94% 11.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 134.18% 111.87% 100.00% - - - -
DY 4.39 4.59 4.33 0.00 0.00 0.00 0.00 -
  QoQ % -4.36% 6.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 101.39% 106.00% 100.00% - - - -
P/NAPS 0.51 0.50 0.53 0.00 0.00 0.00 0.00 -
  QoQ % 2.00% -5.66% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.23% 94.34% 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.
 


 

454  254  493  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.625+0.025 
 MI 1.54+0.12 
 HSI-C3F 0.48+0.045 
 HSI-C3K 0.38+0.04 
 GSB 0.23+0.045 
 HSI-H4I 0.535-0.05 
 MYEG 1.00+0.02 
 HSI-C3H 0.47+0.045 
 YTL 1.17+0.07 
 IRIS 0.16+0.01 
Partners & Brokers