Highlights

[HEXZA] QoQ TTM Result on 2013-06-30 [#4]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     115.32%    YoY -     42.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 135,858 130,801 124,662 124,557 129,359 136,073 144,466 -4.02%
  QoQ % 3.87% 4.92% 0.08% -3.71% -4.93% -5.81% -
  Horiz. % 94.04% 90.54% 86.29% 86.22% 89.54% 94.19% 100.00%
PBT 12,865 12,452 10,867 10,073 5,751 6,493 7,555 42.65%
  QoQ % 3.32% 14.59% 7.88% 75.15% -11.43% -14.06% -
  Horiz. % 170.28% 164.82% 143.84% 133.33% 76.12% 85.94% 100.00%
Tax -1,610 -1,718 -1,669 -1,191 -1,247 -1,699 -1,594 0.67%
  QoQ % 6.29% -2.94% -40.13% 4.49% 26.60% -6.59% -
  Horiz. % 101.00% 107.78% 104.71% 74.72% 78.23% 106.59% 100.00%
NP 11,255 10,734 9,198 8,882 4,504 4,794 5,961 52.82%
  QoQ % 4.85% 16.70% 3.56% 97.20% -6.05% -19.58% -
  Horiz. % 188.81% 180.07% 154.30% 149.00% 75.56% 80.42% 100.00%
NP to SH 10,991 10,432 8,823 8,475 3,936 4,188 5,365 61.37%
  QoQ % 5.36% 18.24% 4.11% 115.32% -6.02% -21.94% -
  Horiz. % 204.86% 194.45% 164.45% 157.97% 73.36% 78.06% 100.00%
Tax Rate 12.51 % 13.80 % 15.36 % 11.82 % 21.68 % 26.17 % 21.10 % -29.45%
  QoQ % -9.35% -10.16% 29.95% -45.48% -17.16% 24.03% -
  Horiz. % 59.29% 65.40% 72.80% 56.02% 102.75% 124.03% 100.00%
Total Cost 124,603 120,067 115,464 115,675 124,855 131,279 138,505 -6.81%
  QoQ % 3.78% 3.99% -0.18% -7.35% -4.89% -5.22% -
  Horiz. % 89.96% 86.69% 83.36% 83.52% 90.14% 94.78% 100.00%
Net Worth 210,399 210,399 214,406 214,406 208,395 208,395 214,406 -1.25%
  QoQ % 0.00% -1.87% 0.00% 2.88% 0.00% -2.80% -
  Horiz. % 98.13% 98.13% 100.00% 100.00% 97.20% 97.20% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 8,015 8,015 8,015 8,015 8,015 8,015 8,015 -
  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%
Div Payout % 72.93 % 76.83 % 90.84 % 94.57 % 203.64 % 191.38 % 149.40 % -38.03%
  QoQ % -5.08% -15.42% -3.94% -53.56% 6.41% 28.10% -
  Horiz. % 48.82% 51.43% 60.80% 63.30% 136.31% 128.10% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 210,399 210,399 214,406 214,406 208,395 208,395 214,406 -1.25%
  QoQ % 0.00% -1.87% 0.00% 2.88% 0.00% -2.80% -
  Horiz. % 98.13% 98.13% 100.00% 100.00% 97.20% 97.20% 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 8.28 % 8.21 % 7.38 % 7.13 % 3.48 % 3.52 % 4.13 % 59.06%
  QoQ % 0.85% 11.25% 3.51% 104.89% -1.14% -14.77% -
  Horiz. % 200.48% 198.79% 178.69% 172.64% 84.26% 85.23% 100.00%
ROE 5.22 % 4.96 % 4.12 % 3.95 % 1.89 % 2.01 % 2.50 % 63.44%
  QoQ % 5.24% 20.39% 4.30% 108.99% -5.97% -19.60% -
  Horiz. % 208.80% 198.40% 164.80% 158.00% 75.60% 80.40% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 67.80 65.28 62.21 62.16 64.56 67.91 72.10 -4.02%
  QoQ % 3.86% 4.93% 0.08% -3.72% -4.93% -5.81% -
  Horiz. % 94.04% 90.54% 86.28% 86.21% 89.54% 94.19% 100.00%
EPS 5.49 5.21 4.40 4.23 1.96 2.09 2.68 61.37%
  QoQ % 5.37% 18.41% 4.02% 115.82% -6.22% -22.01% -
  Horiz. % 204.85% 194.40% 164.18% 157.84% 73.13% 77.99% 100.00%
DPS 4.00 4.00 4.00 4.00 4.00 4.00 4.00 -
  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%
NAPS 1.0500 1.0500 1.0700 1.0700 1.0400 1.0400 1.0700 -1.25%
  QoQ % 0.00% -1.87% 0.00% 2.88% 0.00% -2.80% -
  Horiz. % 98.13% 98.13% 100.00% 100.00% 97.20% 97.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 202,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 67.09 64.59 61.56 61.51 63.88 67.20 71.34 -4.02%
  QoQ % 3.87% 4.92% 0.08% -3.71% -4.94% -5.80% -
  Horiz. % 94.04% 90.54% 86.29% 86.22% 89.54% 94.20% 100.00%
EPS 5.43 5.15 4.36 4.19 1.94 2.07 2.65 61.40%
  QoQ % 5.44% 18.12% 4.06% 115.98% -6.28% -21.89% -
  Horiz. % 204.91% 194.34% 164.53% 158.11% 73.21% 78.11% 100.00%
DPS 3.96 3.96 3.96 3.96 3.96 3.96 3.96 -
  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%
NAPS 1.0390 1.0390 1.0588 1.0588 1.0291 1.0291 1.0588 -1.25%
  QoQ % 0.00% -1.87% 0.00% 2.89% 0.00% -2.81% -
  Horiz. % 98.13% 98.13% 100.00% 100.00% 97.19% 97.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.6900 0.6550 0.6100 0.5600 0.5650 0.5600 0.6000 -
P/RPS 1.02 1.00 0.98 0.90 0.88 0.82 0.83 14.75%
  QoQ % 2.00% 2.04% 8.89% 2.27% 7.32% -1.20% -
  Horiz. % 122.89% 120.48% 118.07% 108.43% 106.02% 98.80% 100.00%
P/EPS 12.58 12.58 13.85 13.24 28.76 26.79 22.41 -31.97%
  QoQ % 0.00% -9.17% 4.61% -53.96% 7.35% 19.54% -
  Horiz. % 56.14% 56.14% 61.80% 59.08% 128.34% 119.54% 100.00%
EY 7.95 7.95 7.22 7.55 3.48 3.73 4.46 47.06%
  QoQ % 0.00% 10.11% -4.37% 116.95% -6.70% -16.37% -
  Horiz. % 178.25% 178.25% 161.88% 169.28% 78.03% 83.63% 100.00%
DY 5.80 6.11 6.56 7.14 7.08 7.14 6.67 -8.90%
  QoQ % -5.07% -6.86% -8.12% 0.85% -0.84% 7.05% -
  Horiz. % 86.96% 91.60% 98.35% 107.05% 106.15% 107.05% 100.00%
P/NAPS 0.66 0.62 0.57 0.52 0.54 0.54 0.56 11.59%
  QoQ % 6.45% 8.77% 9.62% -3.70% 0.00% -3.57% -
  Horiz. % 117.86% 110.71% 101.79% 92.86% 96.43% 96.43% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 26/02/14 08/11/13 28/08/13 22/05/13 27/02/13 26/11/12 -
Price 0.7400 0.7000 0.7800 0.5650 0.5800 0.5650 0.6300 -
P/RPS 1.09 1.07 1.25 0.91 0.90 0.83 0.87 16.23%
  QoQ % 1.87% -14.40% 37.36% 1.11% 8.43% -4.60% -
  Horiz. % 125.29% 122.99% 143.68% 104.60% 103.45% 95.40% 100.00%
P/EPS 13.49 13.45 17.71 13.36 29.53 27.03 23.53 -31.01%
  QoQ % 0.30% -24.05% 32.56% -54.76% 9.25% 14.87% -
  Horiz. % 57.33% 57.16% 75.27% 56.78% 125.50% 114.87% 100.00%
EY 7.41 7.44 5.65 7.49 3.39 3.70 4.25 44.91%
  QoQ % -0.40% 31.68% -24.57% 120.94% -8.38% -12.94% -
  Horiz. % 174.35% 175.06% 132.94% 176.24% 79.76% 87.06% 100.00%
DY 5.41 5.71 5.13 7.08 6.90 7.08 6.35 -10.14%
  QoQ % -5.25% 11.31% -27.54% 2.61% -2.54% 11.50% -
  Horiz. % 85.20% 89.92% 80.79% 111.50% 108.66% 111.50% 100.00%
P/NAPS 0.70 0.67 0.73 0.53 0.56 0.54 0.59 12.08%
  QoQ % 4.48% -8.22% 37.74% -5.36% 3.70% -8.47% -
  Horiz. % 118.64% 113.56% 123.73% 89.83% 94.92% 91.53% 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.
 


 

428  249  577  970 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.735+0.09 
 REVENUE 0.685+0.06 
 MYEG 1.05+0.04 
 PHB 0.025+0.005 
 IWCITY 0.80+0.23 
 MALTON 0.63+0.06 
 SAPNRG 0.59-0.01 
 DGSB 0.0750.00 
 HSI-H4I 0.695+0.015 
 MRCB 0.705+0.025 
Partners & Brokers