Highlights

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

Stock [HEXZA]: HEXZA CORPORATION 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 199,799 210,726 218,280 215,070 200,979 207,999 239,680 -11.44%
  QoQ % -5.19% -3.46% 1.49% 7.01% -3.38% -13.22% -
  Horiz. % 83.36% 87.92% 91.07% 89.73% 83.85% 86.78% 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 8,040 8,040 8,040 8,040 8,434 8,434 8,434 -3.15%
  QoQ % 0.00% 0.00% 0.00% -4.68% 0.00% 0.00% -
  Horiz. % 95.32% 95.32% 95.32% 95.32% 100.00% 100.00% 100.00%
Div Payout % 73.15 % 77.07 % 91.13 % 94.87 % 214.30 % 201.41 % 157.22 % -39.98%
  QoQ % -5.09% -15.43% -3.94% -55.73% 6.40% 28.11% -
  Horiz. % 46.53% 49.02% 57.96% 60.34% 136.31% 128.11% 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 199,799 210,726 218,280 215,070 200,979 207,999 239,680 -11.44%
  QoQ % -5.19% -3.46% 1.49% 7.01% -3.38% -13.22% -
  Horiz. % 83.36% 87.92% 91.07% 89.73% 83.85% 86.78% 100.00%
NOSH 190,285 200,692 204,000 201,000 193,249 200,000 223,999 -10.31%
  QoQ % -5.19% -1.62% 1.49% 4.01% -3.38% -10.71% -
  Horiz. % 84.95% 89.59% 91.07% 89.73% 86.27% 89.29% 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 5.50 % 4.95 % 4.04 % 3.94 % 1.96 % 2.01 % 2.24 % 82.10%
  QoQ % 11.11% 22.52% 2.54% 101.02% -2.49% -10.27% -
  Horiz. % 245.54% 220.98% 180.36% 175.89% 87.50% 89.73% 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 71.40 65.17 61.11 61.97 66.94 68.04 64.49 7.03%
  QoQ % 9.56% 6.64% -1.39% -7.42% -1.62% 5.50% -
  Horiz. % 110.71% 101.05% 94.76% 96.09% 103.80% 105.50% 100.00%
EPS 5.78 5.20 4.33 4.22 2.04 2.09 2.40 79.77%
  QoQ % 11.15% 20.09% 2.61% 106.86% -2.39% -12.92% -
  Horiz. % 240.83% 216.67% 180.42% 175.83% 85.00% 87.08% 100.00%
DPS 4.23 4.01 3.94 4.00 4.36 4.22 3.77 7.98%
  QoQ % 5.49% 1.78% -1.50% -8.26% 3.32% 11.94% -
  Horiz. % 112.20% 106.37% 104.51% 106.10% 115.65% 111.94% 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 - 200,380
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 4.01 4.01 4.01 4.01 4.21 4.21 4.21 -3.20%
  QoQ % 0.00% 0.00% 0.00% -4.75% 0.00% 0.00% -
  Horiz. % 95.25% 95.25% 95.25% 95.25% 100.00% 100.00% 100.00%
NAPS 0.9971 1.0516 1.0893 1.0733 1.0030 1.0380 1.1961 -11.43%
  QoQ % -5.18% -3.46% 1.49% 7.01% -3.37% -13.22% -
  Horiz. % 83.36% 87.92% 91.07% 89.73% 83.86% 86.78% 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 0.97 1.00 1.00 0.90 0.84 0.82 0.93 2.85%
  QoQ % -3.00% 0.00% 11.11% 7.14% 2.44% -11.83% -
  Horiz. % 104.30% 107.53% 107.53% 96.77% 90.32% 88.17% 100.00%
P/EPS 11.95 12.60 14.10 13.28 27.74 26.74 25.05 -38.97%
  QoQ % -5.16% -10.64% 6.17% -52.13% 3.74% 6.75% -
  Horiz. % 47.70% 50.30% 56.29% 53.01% 110.74% 106.75% 100.00%
EY 8.37 7.94 7.09 7.53 3.60 3.74 3.99 63.94%
  QoQ % 5.42% 11.99% -5.84% 109.17% -3.74% -6.27% -
  Horiz. % 209.77% 199.00% 177.69% 188.72% 90.23% 93.73% 100.00%
DY 6.12 6.12 6.46 7.14 7.73 7.53 6.28 -1.71%
  QoQ % 0.00% -5.26% -9.52% -7.63% 2.66% 19.90% -
  Horiz. % 97.45% 97.45% 102.87% 113.69% 123.09% 119.90% 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 1.04 1.07 1.28 0.91 0.87 0.83 0.98 4.04%
  QoQ % -2.80% -16.41% 40.66% 4.60% 4.82% -15.31% -
  Horiz. % 106.12% 109.18% 130.61% 92.86% 88.78% 84.69% 100.00%
P/EPS 12.81 13.47 18.03 13.40 28.48 26.98 26.30 -38.12%
  QoQ % -4.90% -25.29% 34.55% -52.95% 5.56% 2.59% -
  Horiz. % 48.71% 51.22% 68.56% 50.95% 108.29% 102.59% 100.00%
EY 7.81 7.43 5.54 7.46 3.51 3.71 3.80 61.72%
  QoQ % 5.11% 34.12% -25.74% 112.54% -5.39% -2.37% -
  Horiz. % 205.53% 195.53% 145.79% 196.32% 92.37% 97.63% 100.00%
DY 5.71 5.72 5.05 7.08 7.53 7.46 5.98 -3.04%
  QoQ % -0.17% 13.27% -28.67% -5.98% 0.94% 24.75% -
  Horiz. % 95.48% 95.65% 84.45% 118.39% 125.92% 124.75% 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.
 


 

281  442  524  590 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HUBLINE 0.065+0.005 
 SCOMI 0.185+0.025 
 MQTECH 0.065-0.01 
 HUAAN 0.235-0.02 
 VIZIONE 0.15-0.005 
 UMWOG 0.31+0.005 
 KNM 0.255+0.015 
 TRIVE 0.125+0.005 
 SCOMIES 0.15+0.01 
 PUC 0.1450.00 
Partners & Brokers