Highlights

[HEXZA] YoY Quarter Result on 2009-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 28-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     112.22%    YoY -     -27.10%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 CAGR
Revenue 37,396 34,085 39,282 35,411 49,860 42,345 29,269 3.36%
  YoY % 9.71% -13.23% 10.93% -28.98% 17.75% 44.68% -
  Horiz. % 127.77% 116.45% 134.21% 120.98% 170.35% 144.68% 100.00%
PBT 2,225 6,027 3,752 3,275 6,416 7,000 3,832 -7.07%
  YoY % -63.08% 60.63% 14.56% -48.96% -8.34% 82.67% -
  Horiz. % 58.06% 157.28% 97.91% 85.46% 167.43% 182.67% 100.00%
Tax -518 -362 -1,115 855 -921 -627 -1,265 -11.34%
  YoY % -43.09% 67.53% -230.41% 192.83% -46.89% 50.43% -
  Horiz. % 40.95% 28.62% 88.14% -67.59% 72.81% 49.57% 100.00%
NP 1,707 5,665 2,637 4,130 5,495 6,373 2,567 -5.35%
  YoY % -69.87% 114.83% -36.15% -24.84% -13.78% 148.27% -
  Horiz. % 66.50% 220.69% 102.73% 160.89% 214.06% 248.27% 100.00%
NP to SH 1,491 5,328 2,341 3,845 5,280 6,107 2,567 -7.06%
  YoY % -72.02% 127.60% -39.12% -27.18% -13.54% 137.90% -
  Horiz. % 58.08% 207.56% 91.20% 149.79% 205.69% 237.90% 100.00%
Tax Rate 23.28 % 6.01 % 29.72 % -26.11 % 14.35 % 8.96 % 33.01 % -4.60%
  YoY % 287.35% -79.78% 213.83% -281.95% 60.16% -72.86% -
  Horiz. % 70.52% 18.21% 90.03% -79.10% 43.47% 27.14% 100.00%
Total Cost 35,689 28,420 36,645 31,281 44,365 35,972 26,702 3.99%
  YoY % 25.58% -22.45% 17.15% -29.49% 23.33% 34.72% -
  Horiz. % 133.66% 106.43% 137.24% 117.15% 166.15% 134.72% 100.00%
Net Worth - 205,226 189,230 186,178 183,479 163,719 129,633 -
  YoY % 0.00% 8.45% 1.64% 1.47% 12.07% 26.29% -
  Horiz. % 0.00% 158.31% 145.97% 143.62% 141.54% 126.29% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 CAGR
Div - 7,893 6,827 - 3,960 3,937 1,155 -
  YoY % 0.00% 15.60% 0.00% 0.00% 0.58% 240.83% -
  Horiz. % 0.00% 683.32% 591.09% 0.00% 342.81% 340.83% 100.00%
Div Payout % - % 148.15 % 291.67 % - % 75.00 % 64.47 % 45.00 % -
  YoY % 0.00% -49.21% 0.00% 0.00% 16.33% 43.27% -
  Horiz. % 0.00% 329.22% 648.16% 0.00% 166.67% 143.27% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 CAGR
Net Worth - 205,226 189,230 186,178 183,479 163,719 129,633 -
  YoY % 0.00% 8.45% 1.64% 1.47% 12.07% 26.29% -
  Horiz. % 0.00% 158.31% 145.97% 143.62% 141.54% 126.29% 100.00%
NOSH 210,874 197,333 195,083 202,368 132,000 129,936 128,350 6.92%
  YoY % 6.86% 1.15% -3.60% 53.31% 1.59% 1.24% -
  Horiz. % 164.30% 153.75% 151.99% 157.67% 102.84% 101.24% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 CAGR
NP Margin 4.56 % 16.62 % 6.71 % 11.66 % 11.02 % 15.05 % 8.77 % -8.44%
  YoY % -72.56% 147.69% -42.45% 5.81% -26.78% 71.61% -
  Horiz. % 52.00% 189.51% 76.51% 132.95% 125.66% 171.61% 100.00%
ROE - % 2.60 % 1.24 % 2.07 % 2.88 % 3.73 % 1.98 % -
  YoY % 0.00% 109.68% -40.10% -28.13% -22.79% 88.38% -
  Horiz. % 0.00% 131.31% 62.63% 104.55% 145.45% 188.38% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 CAGR
RPS - 17.27 20.14 17.50 37.77 32.59 22.80 -
  YoY % 0.00% -14.25% 15.09% -53.67% 15.89% 42.94% -
  Horiz. % 0.00% 75.75% 88.33% 76.75% 165.66% 142.94% 100.00%
EPS 0.70 2.70 1.20 1.90 4.00 4.70 2.00 -13.20%
  YoY % -74.07% 125.00% -36.84% -52.50% -14.89% 135.00% -
  Horiz. % 35.00% 135.00% 60.00% 95.00% 200.00% 235.00% 100.00%
DPS 4.00 4.00 3.50 0.00 3.00 3.03 0.90 22.28%
  YoY % 0.00% 14.29% 0.00% 0.00% -0.99% 236.67% -
  Horiz. % 444.44% 444.44% 388.89% 0.00% 333.33% 336.67% 100.00%
NAPS - 1.0400 0.9700 0.9200 1.3900 1.2600 1.0100 -
  YoY % 0.00% 7.22% 5.43% -33.81% 10.32% 24.75% -
  Horiz. % 0.00% 102.97% 96.04% 91.09% 137.62% 124.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 CAGR
RPS 18.54 16.90 19.47 17.55 24.72 20.99 14.51 3.36%
  YoY % 9.70% -13.20% 10.94% -29.00% 17.77% 44.66% -
  Horiz. % 127.77% 116.47% 134.18% 120.95% 170.37% 144.66% 100.00%
EPS 0.74 2.64 1.16 1.91 2.62 3.03 1.27 -7.02%
  YoY % -71.97% 127.59% -39.27% -27.10% -13.53% 138.58% -
  Horiz. % 58.27% 207.87% 91.34% 150.39% 206.30% 238.58% 100.00%
DPS 4.00 3.91 3.38 0.00 1.96 1.95 0.57 30.05%
  YoY % 2.30% 15.68% 0.00% 0.00% 0.51% 242.11% -
  Horiz. % 701.75% 685.96% 592.98% 0.00% 343.86% 342.11% 100.00%
NAPS - 1.0174 0.9381 0.9229 0.9096 0.8116 0.6426 -
  YoY % 0.00% 8.45% 1.65% 1.46% 12.07% 26.30% -
  Horiz. % 0.00% 158.33% 145.99% 143.62% 141.55% 126.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 31/01/05 -
Price 0.6000 0.6000 0.5800 0.4300 0.6900 0.8000 0.5100 -
P/RPS 0.00 3.47 2.88 2.46 1.83 2.45 2.24 -
  YoY % 0.00% 20.49% 17.07% 34.43% -25.31% 9.38% -
  Horiz. % 0.00% 154.91% 128.57% 109.82% 81.70% 109.38% 100.00%
P/EPS 85.71 22.22 48.33 22.63 17.25 17.02 25.50 17.76%
  YoY % 285.73% -54.02% 113.57% 31.19% 1.35% -33.25% -
  Horiz. % 336.12% 87.14% 189.53% 88.75% 67.65% 66.75% 100.00%
EY 1.17 4.50 2.07 4.42 5.80 5.87 3.92 -15.04%
  YoY % -74.00% 117.39% -53.17% -23.79% -1.19% 49.74% -
  Horiz. % 29.85% 114.80% 52.81% 112.76% 147.96% 149.74% 100.00%
DY 6.67 6.67 6.03 0.00 4.35 3.79 1.76 19.68%
  YoY % 0.00% 10.61% 0.00% 0.00% 14.78% 115.34% -
  Horiz. % 378.98% 378.98% 342.61% 0.00% 247.16% 215.34% 100.00%
P/NAPS 0.00 0.58 0.60 0.47 0.50 0.63 0.50 -
  YoY % 0.00% -3.33% 27.66% -6.00% -20.63% 26.00% -
  Horiz. % 0.00% 116.00% 120.00% 94.00% 100.00% 126.00% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 31/01/05 CAGR
Date 30/08/12 26/08/11 25/08/10 28/08/09 29/08/08 30/08/07 23/03/05 -
Price 0.6200 0.5600 0.6200 0.5800 0.6900 0.7000 0.5400 -
P/RPS 0.00 3.24 3.08 3.31 1.83 2.15 2.37 -
  YoY % 0.00% 5.19% -6.95% 80.87% -14.88% -9.28% -
  Horiz. % 0.00% 136.71% 129.96% 139.66% 77.22% 90.72% 100.00%
P/EPS 88.57 20.74 51.67 30.53 17.25 14.89 27.00 17.37%
  YoY % 327.05% -59.86% 69.24% 76.99% 15.85% -44.85% -
  Horiz. % 328.04% 76.81% 191.37% 113.07% 63.89% 55.15% 100.00%
EY 1.13 4.82 1.94 3.28 5.80 6.71 3.70 -14.78%
  YoY % -76.56% 148.45% -40.85% -43.45% -13.56% 81.35% -
  Horiz. % 30.54% 130.27% 52.43% 88.65% 156.76% 181.35% 100.00%
DY 6.45 7.14 5.65 0.00 4.35 4.33 1.67 19.99%
  YoY % -9.66% 26.37% 0.00% 0.00% 0.46% 159.28% -
  Horiz. % 386.23% 427.54% 338.32% 0.00% 260.48% 259.28% 100.00%
P/NAPS 0.00 0.54 0.64 0.63 0.50 0.56 0.53 -
  YoY % 0.00% -15.62% 1.59% 26.00% -10.71% 5.66% -
  Horiz. % 0.00% 101.89% 120.75% 118.87% 94.34% 105.66% 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.
 


 

296  523  420  498 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE-WB 0.015+0.005 
 AT 0.04-0.005 
 KNM 0.31-0.045 
 DNEX-WD 0.135-0.005 
 DNEX 0.395-0.015 
 DBE 0.04+0.005 
 RGB 0.265-0.03 
 STERPRO 0.215+0.005 
 PERISAI 0.070.00 
 HIBISCS 0.485-0.02 
Partners & Brokers