Highlights

[HEXZA] YoY Cumulative Quarter 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 -     246.63%    YoY -     42.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 141,432 150,179 145,341 124,557 148,616 146,786 159,744 -2.01%
  YoY % -5.82% 3.33% 16.69% -16.19% 1.25% -8.11% -
  Horiz. % 88.54% 94.01% 90.98% 77.97% 93.03% 91.89% 100.00%
PBT 20,700 19,358 10,747 10,073 8,978 16,268 22,182 -1.14%
  YoY % 6.93% 80.12% 6.69% 12.20% -44.81% -26.66% -
  Horiz. % 93.32% 87.27% 48.45% 45.41% 40.47% 73.34% 100.00%
Tax -3,422 -3,844 -2,164 -1,191 -2,176 -2,832 -5,028 -6.21%
  YoY % 10.98% -77.63% -81.70% 45.27% 23.16% 43.68% -
  Horiz. % 68.06% 76.45% 43.04% 23.69% 43.28% 56.32% 100.00%
NP 17,278 15,514 8,583 8,882 6,802 13,436 17,154 0.12%
  YoY % 11.37% 80.75% -3.37% 30.58% -49.37% -21.67% -
  Horiz. % 100.72% 90.44% 50.03% 51.78% 39.65% 78.33% 100.00%
NP to SH 15,998 14,031 8,079 8,475 5,962 12,104 15,894 0.11%
  YoY % 14.02% 73.67% -4.67% 42.15% -50.74% -23.85% -
  Horiz. % 100.65% 88.28% 50.83% 53.32% 37.51% 76.15% 100.00%
Tax Rate 16.53 % 19.86 % 20.14 % 11.82 % 24.24 % 17.41 % 22.67 % -5.12%
  YoY % -16.77% -1.39% 70.39% -51.24% 39.23% -23.20% -
  Horiz. % 72.92% 87.60% 88.84% 52.14% 106.93% 76.80% 100.00%
Total Cost 124,154 134,665 136,758 115,675 141,814 133,350 142,590 -2.28%
  YoY % -7.81% -1.53% 18.23% -18.43% 6.35% -6.48% -
  Horiz. % 87.07% 94.44% 95.91% 81.12% 99.46% 93.52% 100.00%
Net Worth 217,986 218,482 218,133 215,910 212,550 209,802 195,154 1.86%
  YoY % -0.23% 0.16% 1.03% 1.58% 1.31% 7.51% -
  Horiz. % 111.70% 111.95% 111.77% 110.64% 108.91% 107.51% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 8,999 9,019 8,079 8,071 7,945 8,069 7,041 4.17%
  YoY % -0.23% 11.65% 0.09% 1.58% -1.53% 14.59% -
  Horiz. % 127.80% 128.09% 114.73% 114.62% 112.84% 114.59% 100.00%
Div Payout % 56.25 % 64.29 % 100.00 % 95.24 % 133.27 % 66.67 % 44.30 % 4.06%
  YoY % -12.51% -35.71% 5.00% -28.54% 99.90% 50.50% -
  Horiz. % 126.98% 145.12% 225.73% 214.99% 300.84% 150.50% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 217,986 218,482 218,133 215,910 212,550 209,802 195,154 1.86%
  YoY % -0.23% 0.16% 1.03% 1.58% 1.31% 7.51% -
  Horiz. % 111.70% 111.95% 111.77% 110.64% 108.91% 107.51% 100.00%
NOSH 199,987 200,442 201,975 201,785 198,645 201,733 201,189 -0.10%
  YoY % -0.23% -0.76% 0.09% 1.58% -1.53% 0.27% -
  Horiz. % 99.40% 99.63% 100.39% 100.30% 98.74% 100.27% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.22 % 10.33 % 5.91 % 7.13 % 4.58 % 9.15 % 10.74 % 2.17%
  YoY % 18.30% 74.79% -17.11% 55.68% -49.95% -14.80% -
  Horiz. % 113.78% 96.18% 55.03% 66.39% 42.64% 85.20% 100.00%
ROE 7.34 % 6.42 % 3.70 % 3.93 % 2.80 % 5.77 % 8.14 % -1.71%
  YoY % 14.33% 73.51% -5.85% 40.36% -51.47% -29.12% -
  Horiz. % 90.17% 78.87% 45.45% 48.28% 34.40% 70.88% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 70.72 74.92 71.96 61.73 74.81 72.76 79.40 -1.91%
  YoY % -5.61% 4.11% 16.57% -17.48% 2.82% -8.36% -
  Horiz. % 89.07% 94.36% 90.63% 77.75% 94.22% 91.64% 100.00%
EPS 8.00 7.00 4.00 4.20 3.00 6.00 7.90 0.21%
  YoY % 14.29% 75.00% -4.76% 40.00% -50.00% -24.05% -
  Horiz. % 101.27% 88.61% 50.63% 53.16% 37.97% 75.95% 100.00%
DPS 4.50 4.50 4.00 4.00 4.00 4.00 3.50 4.27%
  YoY % 0.00% 12.50% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 128.57% 128.57% 114.29% 114.29% 114.29% 114.29% 100.00%
NAPS 1.0900 1.0900 1.0800 1.0700 1.0700 1.0400 0.9700 1.96%
  YoY % 0.00% 0.93% 0.93% 0.00% 2.88% 7.22% -
  Horiz. % 112.37% 112.37% 111.34% 110.31% 110.31% 107.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 70.58 74.95 72.53 62.16 74.17 73.25 79.72 -2.01%
  YoY % -5.83% 3.34% 16.68% -16.19% 1.26% -8.12% -
  Horiz. % 88.53% 94.02% 90.98% 77.97% 93.04% 91.88% 100.00%
EPS 7.98 7.00 4.03 4.23 2.98 6.04 7.93 0.10%
  YoY % 14.00% 73.70% -4.73% 41.95% -50.66% -23.83% -
  Horiz. % 100.63% 88.27% 50.82% 53.34% 37.58% 76.17% 100.00%
DPS 4.49 4.50 4.03 4.03 3.97 4.03 3.51 4.19%
  YoY % -0.22% 11.66% 0.00% 1.51% -1.49% 14.81% -
  Horiz. % 127.92% 128.21% 114.81% 114.81% 113.11% 114.81% 100.00%
NAPS 1.0879 1.0903 1.0886 1.0775 1.0607 1.0470 0.9739 1.86%
  YoY % -0.22% 0.16% 1.03% 1.58% 1.31% 7.51% -
  Horiz. % 111.71% 111.95% 111.78% 110.64% 108.91% 107.51% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.8550 0.8050 0.7450 0.5600 0.6000 0.6000 0.5800 -
P/RPS 1.21 1.07 1.04 0.91 0.80 0.82 0.73 8.78%
  YoY % 13.08% 2.88% 14.29% 13.75% -2.44% 12.33% -
  Horiz. % 165.75% 146.58% 142.47% 124.66% 109.59% 112.33% 100.00%
P/EPS 10.69 11.50 18.63 13.33 19.99 10.00 7.34 6.46%
  YoY % -7.04% -38.27% 39.76% -33.32% 99.90% 36.24% -
  Horiz. % 145.64% 156.68% 253.81% 181.61% 272.34% 136.24% 100.00%
EY 9.36 8.70 5.37 7.50 5.00 10.00 13.62 -6.05%
  YoY % 7.59% 62.01% -28.40% 50.00% -50.00% -26.58% -
  Horiz. % 68.72% 63.88% 39.43% 55.07% 36.71% 73.42% 100.00%
DY 5.26 5.59 5.37 7.14 6.67 6.67 6.03 -2.25%
  YoY % -5.90% 4.10% -24.79% 7.05% 0.00% 10.61% -
  Horiz. % 87.23% 92.70% 89.05% 118.41% 110.61% 110.61% 100.00%
P/NAPS 0.78 0.74 0.69 0.52 0.56 0.58 0.60 4.47%
  YoY % 5.41% 7.25% 32.69% -7.14% -3.45% -3.33% -
  Horiz. % 130.00% 123.33% 115.00% 86.67% 93.33% 96.67% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 27/08/14 28/08/13 30/08/12 26/08/11 25/08/10 -
Price 0.9000 0.7550 0.8150 0.5650 0.6200 0.5600 0.6200 -
P/RPS 1.27 1.01 1.13 0.92 0.83 0.77 0.78 8.46%
  YoY % 25.74% -10.62% 22.83% 10.84% 7.79% -1.28% -
  Horiz. % 162.82% 129.49% 144.87% 117.95% 106.41% 98.72% 100.00%
P/EPS 11.25 10.79 20.38 13.45 20.66 9.33 7.85 6.18%
  YoY % 4.26% -47.06% 51.52% -34.90% 121.44% 18.85% -
  Horiz. % 143.31% 137.45% 259.62% 171.34% 263.18% 118.85% 100.00%
EY 8.89 9.27 4.91 7.43 4.84 10.71 12.74 -5.82%
  YoY % -4.10% 88.80% -33.92% 53.51% -54.81% -15.93% -
  Horiz. % 69.78% 72.76% 38.54% 58.32% 37.99% 84.07% 100.00%
DY 5.00 5.96 4.91 7.08 6.45 7.14 5.65 -2.01%
  YoY % -16.11% 21.38% -30.65% 9.77% -9.66% 26.37% -
  Horiz. % 88.50% 105.49% 86.90% 125.31% 114.16% 126.37% 100.00%
P/NAPS 0.83 0.69 0.75 0.53 0.58 0.54 0.64 4.42%
  YoY % 20.29% -8.00% 41.51% -8.62% 7.41% -15.62% -
  Horiz. % 129.69% 107.81% 117.19% 82.81% 90.62% 84.38% 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.
 


 

396  350  500  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KAB 0.30+0.05 
 DGB 0.14+0.03 
 PUC 0.2050.00 
 TRIVE 0.080.00 
 HIBISCS 0.775+0.015 
 DGSB 0.0850.00 
 HUBLINE 0.1250.00 
 NETX 0.050.00 
 DGB-WA 0.03+0.005 
 ASIABIO 0.210.00 
Partners & Brokers