Highlights

[HEXZA] YoY Annualized Quarter 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 -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Revenue 228,637 0 0 151,108 130,097  -   -  49.13%
  YoY % 0.00% 0.00% 0.00% 16.15% - - -
  Horiz. % 175.74% 0.00% 0.00% 116.15% 100.00% - -
PBT 27,564 0 0 18,064 13,540  -   -  65.50%
  YoY % 0.00% 0.00% 0.00% 33.42% - - -
  Horiz. % 203.57% 0.00% 0.00% 133.42% 100.00% - -
Tax -4,303 0 0 -3,621 -2,485  -   -  47.57%
  YoY % 0.00% 0.00% 0.00% -45.71% - - -
  Horiz. % 173.16% -0.00% -0.00% 145.71% 100.00% - -
NP 23,261 0 0 14,443 11,055  -   -  69.42%
  YoY % 0.00% 0.00% 0.00% 30.65% - - -
  Horiz. % 210.41% 0.00% 0.00% 130.65% 100.00% - -
NP to SH 22,138 0 0 13,539 10,402  -   -  70.80%
  YoY % 0.00% 0.00% 0.00% 30.16% - - -
  Horiz. % 212.82% 0.00% 0.00% 130.16% 100.00% - -
Tax Rate 15.61 % - % - % 20.04 % 18.35 %  -  %  -  % -10.83%
  YoY % 0.00% 0.00% 0.00% 9.21% - - -
  Horiz. % 85.07% 0.00% 0.00% 109.21% 100.00% - -
Total Cost 205,376 0 0 136,665 119,042  -   -  47.19%
  YoY % 0.00% 0.00% 0.00% 14.80% - - -
  Horiz. % 172.52% 0.00% 0.00% 114.80% 100.00% - -
Net Worth 162,173 - 143,692 137,575 141,261  -   -  10.28%
  YoY % 0.00% 0.00% 4.45% -2.61% - - -
  Horiz. % 114.80% 0.00% 101.72% 97.39% 100.00% - -
Dividend
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Div 3,899 - - - -  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
Div Payout % 17.62 % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
Equity
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Net Worth 162,173 - 143,692 137,575 141,261  -   -  10.28%
  YoY % 0.00% 0.00% 4.45% -2.61% - - -
  Horiz. % 114.80% 0.00% 101.72% 97.39% 100.00% - -
NOSH 128,709 128,419 128,296 128,575 128,419  -   -  0.16%
  YoY % 0.23% 0.10% -0.22% 0.12% - - -
  Horiz. % 100.23% 100.00% 99.90% 100.12% 100.00% - -
Ratio Analysis
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
NP Margin 10.17 % - % - % 9.56 % 8.50 %  -  %  -  % 13.56%
  YoY % 0.00% 0.00% 0.00% 12.47% - - -
  Horiz. % 119.65% 0.00% 0.00% 112.47% 100.00% - -
ROE 13.65 % - % - % 9.84 % 7.36 %  -  %  -  % 54.93%
  YoY % 0.00% 0.00% 0.00% 33.70% - - -
  Horiz. % 185.46% 0.00% 0.00% 133.70% 100.00% - -
Per Share
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
RPS 177.64 - - 117.53 101.31  -   -  48.89%
  YoY % 0.00% 0.00% 0.00% 16.01% - - -
  Horiz. % 175.34% 0.00% 0.00% 116.01% 100.00% - -
EPS 17.20 0.00 0.00 10.53 8.10  -   -  70.52%
  YoY % 0.00% 0.00% 0.00% 30.00% - - -
  Horiz. % 212.35% 0.00% 0.00% 130.00% 100.00% - -
DPS 3.03 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
NAPS 1.2600 - 1.1200 1.0700 1.1000  -   -  10.10%
  YoY % 0.00% 0.00% 4.67% -2.73% - - -
  Horiz. % 114.55% 0.00% 101.82% 97.27% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
RPS 114.10 - - 75.41 64.93  -   -  49.12%
  YoY % 0.00% 0.00% 0.00% 16.14% - - -
  Horiz. % 175.73% 0.00% 0.00% 116.14% 100.00% - -
EPS 11.05 0.00 0.00 6.76 5.19  -   -  70.85%
  YoY % 0.00% 0.00% 0.00% 30.25% - - -
  Horiz. % 212.91% 0.00% 0.00% 130.25% 100.00% - -
DPS 1.95 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
NAPS 0.8093 - 0.7171 0.6866 0.7050  -   -  10.27%
  YoY % 0.00% 0.00% 4.44% -2.61% - - -
  Horiz. % 114.79% 0.00% 101.72% 97.39% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Date 29/06/07 31/03/06 30/06/06 31/10/05 27/01/06  -   -  -
Price 0.8000 0.5000 0.4900 0.4800 0.4700  -   -  -
P/RPS 0.45 0.00 0.00 0.41 0.46  -   -  -1.55%
  YoY % 0.00% 0.00% 0.00% -10.87% - - -
  Horiz. % 97.83% 0.00% 0.00% 89.13% 100.00% - -
P/EPS 4.65 0.00 0.00 4.56 5.80  -   -  -14.50%
  YoY % 0.00% 0.00% 0.00% -21.38% - - -
  Horiz. % 80.17% 0.00% 0.00% 78.62% 100.00% - -
EY 21.50 0.00 0.00 21.94 17.23  -   -  16.99%
  YoY % 0.00% 0.00% 0.00% 27.34% - - -
  Horiz. % 124.78% 0.00% 0.00% 127.34% 100.00% - -
DY 3.79 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.63 0.00 0.44 0.45 0.43  -   -  31.09%
  YoY % 0.00% 0.00% -2.22% 4.65% - - -
  Horiz. % 146.51% 0.00% 102.33% 104.65% 100.00% - -
Price Multiplier on Announcement Date
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Date 30/08/07 - - 28/11/05 29/03/06  -   -  -
Price 0.7000 0.0000 0.0000 0.4700 0.5100  -   -  -
P/RPS 0.39 0.00 0.00 0.40 0.50  -   -  -16.15%
  YoY % 0.00% 0.00% 0.00% -20.00% - - -
  Horiz. % 78.00% 0.00% 0.00% 80.00% 100.00% - -
P/EPS 4.07 0.00 0.00 4.46 6.30  -   -  -26.63%
  YoY % 0.00% 0.00% 0.00% -29.21% - - -
  Horiz. % 64.60% 0.00% 0.00% 70.79% 100.00% - -
EY 24.57 0.00 0.00 22.40 15.88  -   -  36.25%
  YoY % 0.00% 0.00% 0.00% 41.06% - - -
  Horiz. % 154.72% 0.00% 0.00% 141.06% 100.00% - -
DY 4.33 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
P/NAPS 0.56 0.00 0.00 0.44 0.46  -   -  14.96%
  YoY % 0.00% 0.00% 0.00% -4.35% - - -
  Horiz. % 121.74% 0.00% 0.00% 95.65% 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.
 


 

417  303  572  620 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.79+0.06 
 HIBISCS 0.94+0.06 
 HIBISCS-WC 0.45+0.035 
 SAPNRGC64 0.175+0.015 
 HUBLINE 0.120.00 
 RSENA-WA 0.03-0.005 
 UMWOG 0.30+0.005 
 PUC 0.265-0.005 
 SUMATEC 0.07+0.005 
 HSI-H2Z 0.275-0.055 
Partners & Brokers