Highlights

[HEXZA] YoY Quarter Result on 2007-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     - %    YoY -     138.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 31/01/04 31/01/03 CAGR
Revenue 39,282 35,411 49,860 42,345 29,269 27,359 23,726 7.03%
  YoY % 10.93% -28.98% 17.75% 44.68% 6.98% 15.31% -
  Horiz. % 165.57% 149.25% 210.15% 178.48% 123.36% 115.31% 100.00%
PBT 3,752 3,275 6,416 7,000 3,832 1,360 -1,868 -
  YoY % 14.56% -48.96% -8.34% 82.67% 181.76% 172.81% -
  Horiz. % -200.86% -175.32% -343.47% -374.73% -205.14% -72.81% 100.00%
Tax -1,115 855 -921 -627 -1,265 -200 -649 7.57%
  YoY % -230.41% 192.83% -46.89% 50.43% -532.50% 69.18% -
  Horiz. % 171.80% -131.74% 141.91% 96.61% 194.92% 30.82% 100.00%
NP 2,637 4,130 5,495 6,373 2,567 1,160 -2,517 -
  YoY % -36.15% -24.84% -13.78% 148.27% 121.29% 146.09% -
  Horiz. % -104.77% -164.08% -218.32% -253.20% -101.99% -46.09% 100.00%
NP to SH 2,341 3,845 5,280 6,107 2,567 1,160 -2,517 -
  YoY % -39.12% -27.18% -13.54% 137.90% 121.29% 146.09% -
  Horiz. % -93.01% -152.76% -209.77% -242.63% -101.99% -46.09% 100.00%
Tax Rate 29.72 % -26.11 % 14.35 % 8.96 % 33.01 % 14.71 % - % -
  YoY % 213.83% -281.95% 60.16% -72.86% 124.41% 0.00% -
  Horiz. % 202.04% -177.50% 97.55% 60.91% 224.41% 100.00% -
Total Cost 36,645 31,281 44,365 35,972 26,702 26,199 26,243 4.60%
  YoY % 17.15% -29.49% 23.33% 34.72% 1.92% -0.17% -
  Horiz. % 139.64% 119.20% 169.05% 137.07% 101.75% 99.83% 100.00%
Net Worth 189,230 186,178 183,479 163,719 129,633 - - -
  YoY % 1.64% 1.47% 12.07% 26.29% 0.00% 0.00% -
  Horiz. % 145.97% 143.62% 141.54% 126.29% 100.00% - -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 31/01/04 31/01/03 CAGR
Div 6,827 - 3,960 3,937 1,155 - - -
  YoY % 0.00% 0.00% 0.58% 240.83% 0.00% 0.00% -
  Horiz. % 591.09% 0.00% 342.81% 340.83% 100.00% - -
Div Payout % 291.67 % - % 75.00 % 64.47 % 45.00 % - % - % -
  YoY % 0.00% 0.00% 16.33% 43.27% 0.00% 0.00% -
  Horiz. % 648.16% 0.00% 166.67% 143.27% 100.00% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 189,230 186,178 183,479 163,719 129,633 - - -
  YoY % 1.64% 1.47% 12.07% 26.29% 0.00% 0.00% -
  Horiz. % 145.97% 143.62% 141.54% 126.29% 100.00% - -
NOSH 195,083 202,368 132,000 129,936 128,350 128,888 128,589 5.78%
  YoY % -3.60% 53.31% 1.59% 1.24% -0.42% 0.23% -
  Horiz. % 151.71% 157.38% 102.65% 101.05% 99.81% 100.23% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 6.71 % 11.66 % 11.02 % 15.05 % 8.77 % 4.24 % -10.61 % -
  YoY % -42.45% 5.81% -26.78% 71.61% 106.84% 139.96% -
  Horiz. % -63.24% -109.90% -103.86% -141.85% -82.66% -39.96% 100.00%
ROE 1.24 % 2.07 % 2.88 % 3.73 % 1.98 % - % - % -
  YoY % -40.10% -28.13% -22.79% 88.38% 0.00% 0.00% -
  Horiz. % 62.63% 104.55% 145.45% 188.38% 100.00% - -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 31/01/04 31/01/03 CAGR
RPS 20.14 17.50 37.77 32.59 22.80 - - -
  YoY % 15.09% -53.67% 15.89% 42.94% 0.00% 0.00% -
  Horiz. % 88.33% 76.75% 165.66% 142.94% 100.00% - -
EPS 1.20 1.90 4.00 4.70 2.00 0.90 -1.96 -
  YoY % -36.84% -52.50% -14.89% 135.00% 122.22% 145.92% -
  Horiz. % -61.22% -96.94% -204.08% -239.80% -102.04% -45.92% 100.00%
DPS 3.50 0.00 3.00 3.03 0.90 0.86 0.86 20.83%
  YoY % 0.00% 0.00% -0.99% 236.67% 4.65% 0.00% -
  Horiz. % 406.98% 0.00% 348.84% 352.33% 104.65% 100.00% 100.00%
NAPS 0.9700 0.9200 1.3900 1.2600 1.0100 0.9600 0.9300 0.57%
  YoY % 5.43% -33.81% 10.32% 24.75% 5.21% 3.23% -
  Horiz. % 104.30% 98.92% 149.46% 135.48% 108.60% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 31/01/04 31/01/03 CAGR
RPS 19.47 17.55 24.72 20.99 14.51 13.56 11.76 7.03%
  YoY % 10.94% -29.00% 17.77% 44.66% 7.01% 15.31% -
  Horiz. % 165.56% 149.23% 210.20% 178.49% 123.38% 115.31% 100.00%
EPS 1.16 1.91 2.62 3.03 1.27 0.58 -1.25 -
  YoY % -39.27% -27.10% -13.53% 138.58% 118.97% 146.40% -
  Horiz. % -92.80% -152.80% -209.60% -242.40% -101.60% -46.40% 100.00%
DPS 3.38 0.00 1.96 1.95 0.57 0.86 0.86 20.27%
  YoY % 0.00% 0.00% 0.51% 242.11% -33.72% 0.00% -
  Horiz. % 393.02% 0.00% 227.91% 226.74% 66.28% 100.00% 100.00%
NAPS 0.9381 0.9229 0.9096 0.8116 0.6426 0.9600 0.9300 0.12%
  YoY % 1.65% 1.46% 12.07% 26.30% -33.06% 3.23% -
  Horiz. % 100.87% 99.24% 97.81% 87.27% 69.10% 103.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 31/01/04 31/01/03 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 31/01/05 30/01/04 30/01/03 -
Price 0.5800 0.4300 0.6900 0.8000 0.5100 0.5400 0.5400 -
P/RPS 2.88 2.46 1.83 2.45 2.24 0.00 0.00 -
  YoY % 17.07% 34.43% -25.31% 9.38% 0.00% 0.00% -
  Horiz. % 128.57% 109.82% 81.70% 109.38% 100.00% - -
P/EPS 48.33 22.63 17.25 17.02 25.50 60.00 -27.55 -
  YoY % 113.57% 31.19% 1.35% -33.25% -57.50% 317.79% -
  Horiz. % -175.43% -82.14% -62.61% -61.78% -92.56% -217.79% 100.00%
EY 2.07 4.42 5.80 5.87 3.92 1.67 -3.63 -
  YoY % -53.17% -23.79% -1.19% 49.74% 134.73% 146.01% -
  Horiz. % -57.02% -121.76% -159.78% -161.71% -107.99% -46.01% 100.00%
DY 6.03 0.00 4.35 3.79 1.76 1.59 1.59 19.69%
  YoY % 0.00% 0.00% 14.78% 115.34% 10.69% 0.00% -
  Horiz. % 379.25% 0.00% 273.58% 238.36% 110.69% 100.00% 100.00%
P/NAPS 0.60 0.47 0.50 0.63 0.50 0.56 0.58 0.46%
  YoY % 27.66% -6.00% -20.63% 26.00% -10.71% -3.45% -
  Horiz. % 103.45% 81.03% 86.21% 108.62% 86.21% 96.55% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 31/01/04 31/01/03 CAGR
Date 25/08/10 28/08/09 29/08/08 30/08/07 23/03/05 30/03/04 31/03/03 -
Price 0.6200 0.5800 0.6900 0.7000 0.5400 0.5700 0.5200 -
P/RPS 3.08 3.31 1.83 2.15 2.37 0.00 0.00 -
  YoY % -6.95% 80.87% -14.88% -9.28% 0.00% 0.00% -
  Horiz. % 129.96% 139.66% 77.22% 90.72% 100.00% - -
P/EPS 51.67 30.53 17.25 14.89 27.00 63.33 -26.53 -
  YoY % 69.24% 76.99% 15.85% -44.85% -57.37% 338.71% -
  Horiz. % -194.76% -115.08% -65.02% -56.13% -101.77% -238.71% 100.00%
EY 1.94 3.28 5.80 6.71 3.70 1.58 -3.77 -
  YoY % -40.85% -43.45% -13.56% 81.35% 134.18% 141.91% -
  Horiz. % -51.46% -87.00% -153.85% -177.98% -98.14% -41.91% 100.00%
DY 5.65 0.00 4.35 4.33 1.67 1.51 1.65 18.05%
  YoY % 0.00% 0.00% 0.46% 159.28% 10.60% -8.48% -
  Horiz. % 342.42% 0.00% 263.64% 262.42% 101.21% 91.52% 100.00%
P/NAPS 0.64 0.63 0.50 0.56 0.53 0.59 0.56 1.82%
  YoY % 1.59% 26.00% -10.71% 5.66% -10.17% 5.36% -
  Horiz. % 114.29% 112.50% 89.29% 100.00% 94.64% 105.36% 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.
 


 

1745 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.140.00 
 KOTRA 1.400.00 
 PALETTE 0.060.00 
 PINEAPP 0.290.00 
 PUC 0.0950.00 
 WILLOW 0.8450.00 
 IRIS 0.1250.00 
 CHINA50-CQ 0.5950.00 
 BTECH 0.3450.00 
 3A 1.320.00 
Partners & Brokers