Highlights

[HEXZA] YoY Quarter Result on 2008-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 29-Aug-2008
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Jun-2008  [#4]
Profit Trend QoQ -     -10.01%    YoY -     -13.54%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
Revenue 34,085 39,282 35,411 49,860 29,269 27,359 23,726 4.40%
  YoY % -13.23% 10.93% -28.98% 70.35% 6.98% 15.31% -
  Horiz. % 143.66% 165.57% 149.25% 210.15% 123.36% 115.31% 100.00%
PBT 6,027 3,752 3,275 6,416 3,832 1,360 -1,868 -
  YoY % 60.63% 14.56% -48.96% 67.43% 181.76% 172.81% -
  Horiz. % -322.64% -200.86% -175.32% -343.47% -205.14% -72.81% 100.00%
Tax -362 -1,115 855 -921 -1,265 -200 -649 -6.70%
  YoY % 67.53% -230.41% 192.83% 27.19% -532.50% 69.18% -
  Horiz. % 55.78% 171.80% -131.74% 141.91% 194.92% 30.82% 100.00%
NP 5,665 2,637 4,130 5,495 2,567 1,160 -2,517 -
  YoY % 114.83% -36.15% -24.84% 114.06% 121.29% 146.09% -
  Horiz. % -225.07% -104.77% -164.08% -218.32% -101.99% -46.09% 100.00%
NP to SH 5,328 2,341 3,845 5,280 2,567 1,160 -2,517 -
  YoY % 127.60% -39.12% -27.18% 105.69% 121.29% 146.09% -
  Horiz. % -211.68% -93.01% -152.76% -209.77% -101.99% -46.09% 100.00%
Tax Rate 6.01 % 29.72 % -26.11 % 14.35 % 33.01 % 14.71 % - % -
  YoY % -79.78% 213.83% -281.95% -56.53% 124.41% 0.00% -
  Horiz. % 40.86% 202.04% -177.50% 97.55% 224.41% 100.00% -
Total Cost 28,420 36,645 31,281 44,365 26,702 26,199 26,243 0.95%
  YoY % -22.45% 17.15% -29.49% 66.15% 1.92% -0.17% -
  Horiz. % 108.30% 139.64% 119.20% 169.05% 101.75% 99.83% 100.00%
Net Worth 205,226 189,230 186,178 183,479 129,633 123,733 119,588 6.63%
  YoY % 8.45% 1.64% 1.47% 41.54% 4.77% 3.47% -
  Horiz. % 171.61% 158.24% 155.68% 153.43% 108.40% 103.47% 100.00%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
Div 7,893 6,827 - 3,960 1,155 1,108 1,105 26.30%
  YoY % 15.60% 0.00% 0.00% 242.81% 4.21% 0.23% -
  Horiz. % 713.77% 617.42% 0.00% 358.09% 104.46% 100.23% 100.00%
Div Payout % 148.15 % 291.67 % - % 75.00 % 45.00 % 95.56 % - % -
  YoY % -49.21% 0.00% 0.00% 66.67% -52.91% 0.00% -
  Horiz. % 155.03% 305.22% 0.00% 78.48% 47.09% 100.00% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 205,226 189,230 186,178 183,479 129,633 123,733 119,588 6.63%
  YoY % 8.45% 1.64% 1.47% 41.54% 4.77% 3.47% -
  Horiz. % 171.61% 158.24% 155.68% 153.43% 108.40% 103.47% 100.00%
NOSH 197,333 195,083 202,368 132,000 128,350 128,888 128,589 5.22%
  YoY % 1.15% -3.60% 53.31% 2.84% -0.42% 0.23% -
  Horiz. % 153.46% 151.71% 157.38% 102.65% 99.81% 100.23% 100.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 16.62 % 6.71 % 11.66 % 11.02 % 8.77 % 4.24 % -10.61 % -
  YoY % 147.69% -42.45% 5.81% 25.66% 106.84% 139.96% -
  Horiz. % -156.64% -63.24% -109.90% -103.86% -82.66% -39.96% 100.00%
ROE 2.60 % 1.24 % 2.07 % 2.88 % 1.98 % 0.94 % -2.10 % -
  YoY % 109.68% -40.10% -28.13% 45.45% 110.64% 144.76% -
  Horiz. % -123.81% -59.05% -98.57% -137.14% -94.29% -44.76% 100.00%
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
RPS 17.27 20.14 17.50 37.77 22.80 21.23 18.45 -0.78%
  YoY % -14.25% 15.09% -53.67% 65.66% 7.40% 15.07% -
  Horiz. % 93.60% 109.16% 94.85% 204.72% 123.58% 115.07% 100.00%
EPS 2.70 1.20 1.90 4.00 2.00 0.90 -1.96 -
  YoY % 125.00% -36.84% -52.50% 100.00% 122.22% 145.92% -
  Horiz. % -137.76% -61.22% -96.94% -204.08% -102.04% -45.92% 100.00%
DPS 4.00 3.50 0.00 3.00 0.90 0.86 0.86 20.04%
  YoY % 14.29% 0.00% 0.00% 233.33% 4.65% 0.00% -
  Horiz. % 465.12% 406.98% 0.00% 348.84% 104.65% 100.00% 100.00%
NAPS 1.0400 0.9700 0.9200 1.3900 1.0100 0.9600 0.9300 1.34%
  YoY % 7.22% 5.43% -33.81% 37.62% 5.21% 3.23% -
  Horiz. % 111.83% 104.30% 98.92% 149.46% 108.60% 103.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
RPS 17.01 19.60 17.67 24.88 14.61 13.65 11.84 4.40%
  YoY % -13.21% 10.92% -28.98% 70.29% 7.03% 15.29% -
  Horiz. % 143.67% 165.54% 149.24% 210.14% 123.40% 115.29% 100.00%
EPS 2.66 1.17 1.92 2.63 1.28 0.58 -1.26 -
  YoY % 127.35% -39.06% -27.00% 105.47% 120.69% 146.03% -
  Horiz. % -211.11% -92.86% -152.38% -208.73% -101.59% -46.03% 100.00%
DPS 3.94 3.41 0.00 1.98 0.58 0.55 0.55 26.36%
  YoY % 15.54% 0.00% 0.00% 241.38% 5.45% 0.00% -
  Horiz. % 716.36% 620.00% 0.00% 360.00% 105.45% 100.00% 100.00%
NAPS 1.0242 0.9444 0.9291 0.9157 0.6469 0.6175 0.5968 6.63%
  YoY % 8.45% 1.65% 1.46% 41.55% 4.76% 3.47% -
  Horiz. % 171.62% 158.24% 155.68% 153.43% 108.39% 103.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 30/01/04 30/01/03 -
Price 0.6000 0.5800 0.4300 0.6900 0.5100 0.5400 0.5400 -
P/RPS 3.47 2.88 2.46 1.83 2.24 2.54 2.93 2.03%
  YoY % 20.49% 17.07% 34.43% -18.30% -11.81% -13.31% -
  Horiz. % 118.43% 98.29% 83.96% 62.46% 76.45% 86.69% 100.00%
P/EPS 22.22 48.33 22.63 17.25 25.50 60.00 -27.59 -
  YoY % -54.02% 113.57% 31.19% -32.35% -57.50% 317.47% -
  Horiz. % -80.54% -175.17% -82.02% -62.52% -92.42% -217.47% 100.00%
EY 4.50 2.07 4.42 5.80 3.92 1.67 -3.62 -
  YoY % 117.39% -53.17% -23.79% 47.96% 134.73% 146.13% -
  Horiz. % -124.31% -57.18% -122.10% -160.22% -108.29% -46.13% 100.00%
DY 6.67 6.03 0.00 4.35 1.76 1.59 1.59 18.57%
  YoY % 10.61% 0.00% 0.00% 147.16% 10.69% 0.00% -
  Horiz. % 419.50% 379.25% 0.00% 273.58% 110.69% 100.00% 100.00%
P/NAPS 0.58 0.60 0.47 0.50 0.50 0.56 0.58 -
  YoY % -3.33% 27.66% -6.00% 0.00% -10.71% -3.45% -
  Horiz. % 100.00% 103.45% 81.03% 86.21% 86.21% 96.55% 100.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
Date 26/08/11 25/08/10 28/08/09 29/08/08 23/03/05 30/03/04 31/03/03 -
Price 0.5600 0.6200 0.5800 0.6900 0.5400 0.5700 0.5200 -
P/RPS 3.24 3.08 3.31 1.83 2.37 2.69 2.82 1.66%
  YoY % 5.19% -6.95% 80.87% -22.78% -11.90% -4.61% -
  Horiz. % 114.89% 109.22% 117.38% 64.89% 84.04% 95.39% 100.00%
P/EPS 20.74 51.67 30.53 17.25 27.00 63.33 -26.57 -
  YoY % -59.86% 69.24% 76.99% -36.11% -57.37% 338.35% -
  Horiz. % -78.06% -194.47% -114.90% -64.92% -101.62% -238.35% 100.00%
EY 4.82 1.94 3.28 5.80 3.70 1.58 -3.76 -
  YoY % 148.45% -40.85% -43.45% 56.76% 134.18% 142.02% -
  Horiz. % -128.19% -51.60% -87.23% -154.26% -98.40% -42.02% 100.00%
DY 7.14 5.65 0.00 4.35 1.67 1.51 1.65 19.01%
  YoY % 26.37% 0.00% 0.00% 160.48% 10.60% -8.48% -
  Horiz. % 432.73% 342.42% 0.00% 263.64% 101.21% 91.52% 100.00%
P/NAPS 0.54 0.64 0.63 0.50 0.53 0.59 0.56 -0.43%
  YoY % -15.62% 1.59% 26.00% -5.66% -10.17% 5.36% -
  Horiz. % 96.43% 114.29% 112.50% 89.29% 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.
 


 

411  316  540  585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-WB 0.06+0.01 
 HUBLINE 0.19+0.025 
 TRIVE 0.245+0.045 
 KGROUP 0.165+0.005 
 HIBISCS 0.70-0.01 
 M3TECH 0.15-0.005 
 MAXWELL 0.025+0.005 
 PALETTE 0.415+0.03 
 COMCORP 0.915+0.20 
 KEYASIC 0.29+0.015 
Partners & Brokers