Highlights

[HEXZA] YoY Quarter Result on 2010-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     -34.83%    YoY -     -39.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 32,594 37,396 34,085 39,282 35,411 49,860 42,345 -4.26%
  YoY % -12.84% 9.71% -13.23% 10.93% -28.98% 17.75% -
  Horiz. % 76.97% 88.31% 80.49% 92.77% 83.62% 117.75% 100.00%
PBT 6,547 2,225 6,027 3,752 3,275 6,416 7,000 -1.11%
  YoY % 194.25% -63.08% 60.63% 14.56% -48.96% -8.34% -
  Horiz. % 93.53% 31.79% 86.10% 53.60% 46.79% 91.66% 100.00%
Tax -462 -518 -362 -1,115 855 -921 -627 -4.96%
  YoY % 10.81% -43.09% 67.53% -230.41% 192.83% -46.89% -
  Horiz. % 73.68% 82.62% 57.74% 177.83% -136.36% 146.89% 100.00%
NP 6,085 1,707 5,665 2,637 4,130 5,495 6,373 -0.77%
  YoY % 256.47% -69.87% 114.83% -36.15% -24.84% -13.78% -
  Horiz. % 95.48% 26.78% 88.89% 41.38% 64.80% 86.22% 100.00%
NP to SH 6,030 1,491 5,328 2,341 3,845 5,280 6,107 -0.21%
  YoY % 304.43% -72.02% 127.60% -39.12% -27.18% -13.54% -
  Horiz. % 98.74% 24.41% 87.24% 38.33% 62.96% 86.46% 100.00%
Tax Rate 7.06 % 23.28 % 6.01 % 29.72 % -26.11 % 14.35 % 8.96 % -3.89%
  YoY % -69.67% 287.35% -79.78% 213.83% -281.95% 60.16% -
  Horiz. % 78.79% 259.82% 67.08% 331.70% -291.41% 160.16% 100.00%
Total Cost 26,509 35,689 28,420 36,645 31,281 44,365 35,972 -4.96%
  YoY % -25.72% 25.58% -22.45% 17.15% -29.49% 23.33% -
  Horiz. % 73.69% 99.21% 79.01% 101.87% 86.96% 123.33% 100.00%
Net Worth 215,070 - 205,226 189,230 186,178 183,479 163,719 4.65%
  YoY % 0.00% 0.00% 8.45% 1.64% 1.47% 12.07% -
  Horiz. % 131.36% 0.00% 125.35% 115.58% 113.72% 112.07% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 8,040 - 7,893 6,827 - 3,960 3,937 12.62%
  YoY % 0.00% 0.00% 15.60% 0.00% 0.00% 0.58% -
  Horiz. % 204.21% 0.00% 200.49% 173.43% 0.00% 100.58% 100.00%
Div Payout % 133.33 % - % 148.15 % 291.67 % - % 75.00 % 64.47 % 12.86%
  YoY % 0.00% 0.00% -49.21% 0.00% 0.00% 16.33% -
  Horiz. % 206.81% 0.00% 229.80% 452.41% 0.00% 116.33% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 215,070 - 205,226 189,230 186,178 183,479 163,719 4.65%
  YoY % 0.00% 0.00% 8.45% 1.64% 1.47% 12.07% -
  Horiz. % 131.36% 0.00% 125.35% 115.58% 113.72% 112.07% 100.00%
NOSH 201,000 210,874 197,333 195,083 202,368 132,000 129,936 7.53%
  YoY % -4.68% 6.86% 1.15% -3.60% 53.31% 1.59% -
  Horiz. % 154.69% 162.29% 151.87% 150.14% 155.74% 101.59% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 18.67 % 4.56 % 16.62 % 6.71 % 11.66 % 11.02 % 15.05 % 3.65%
  YoY % 309.43% -72.56% 147.69% -42.45% 5.81% -26.78% -
  Horiz. % 124.05% 30.30% 110.43% 44.58% 77.48% 73.22% 100.00%
ROE 2.80 % - % 2.60 % 1.24 % 2.07 % 2.88 % 3.73 % -4.66%
  YoY % 0.00% 0.00% 109.68% -40.10% -28.13% -22.79% -
  Horiz. % 75.07% 0.00% 69.71% 33.24% 55.50% 77.21% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.22 - 17.27 20.14 17.50 37.77 32.59 -10.97%
  YoY % 0.00% 0.00% -14.25% 15.09% -53.67% 15.89% -
  Horiz. % 49.77% 0.00% 52.99% 61.80% 53.70% 115.89% 100.00%
EPS 3.00 0.70 2.70 1.20 1.90 4.00 4.70 -7.20%
  YoY % 328.57% -74.07% 125.00% -36.84% -52.50% -14.89% -
  Horiz. % 63.83% 14.89% 57.45% 25.53% 40.43% 85.11% 100.00%
DPS 4.00 4.00 4.00 3.50 0.00 3.00 3.03 4.73%
  YoY % 0.00% 0.00% 14.29% 0.00% 0.00% -0.99% -
  Horiz. % 132.01% 132.01% 132.01% 115.51% 0.00% 99.01% 100.00%
NAPS 1.0700 - 1.0400 0.9700 0.9200 1.3900 1.2600 -2.69%
  YoY % 0.00% 0.00% 7.22% 5.43% -33.81% 10.32% -
  Horiz. % 84.92% 0.00% 82.54% 76.98% 73.02% 110.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 16.16 18.54 16.90 19.47 17.55 24.72 20.99 -4.26%
  YoY % -12.84% 9.70% -13.20% 10.94% -29.00% 17.77% -
  Horiz. % 76.99% 88.33% 80.51% 92.76% 83.61% 117.77% 100.00%
EPS 2.99 0.74 2.64 1.16 1.91 2.62 3.03 -0.22%
  YoY % 304.05% -71.97% 127.59% -39.27% -27.10% -13.53% -
  Horiz. % 98.68% 24.42% 87.13% 38.28% 63.04% 86.47% 100.00%
DPS 3.99 4.00 3.91 3.38 0.00 1.96 1.95 12.66%
  YoY % -0.25% 2.30% 15.68% 0.00% 0.00% 0.51% -
  Horiz. % 204.62% 205.13% 200.51% 173.33% 0.00% 100.51% 100.00%
NAPS 1.0662 - 1.0174 0.9381 0.9229 0.9096 0.8116 4.65%
  YoY % 0.00% 0.00% 8.45% 1.65% 1.46% 12.07% -
  Horiz. % 131.37% 0.00% 125.36% 115.59% 113.71% 112.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.5600 0.6000 0.6000 0.5800 0.4300 0.6900 0.8000 -
P/RPS 3.45 0.00 3.47 2.88 2.46 1.83 2.45 5.87%
  YoY % 0.00% 0.00% 20.49% 17.07% 34.43% -25.31% -
  Horiz. % 140.82% 0.00% 141.63% 117.55% 100.41% 74.69% 100.00%
P/EPS 18.67 85.71 22.22 48.33 22.63 17.25 17.02 1.55%
  YoY % -78.22% 285.73% -54.02% 113.57% 31.19% 1.35% -
  Horiz. % 109.69% 503.58% 130.55% 283.96% 132.96% 101.35% 100.00%
EY 5.36 1.17 4.50 2.07 4.42 5.80 5.87 -1.50%
  YoY % 358.12% -74.00% 117.39% -53.17% -23.79% -1.19% -
  Horiz. % 91.31% 19.93% 76.66% 35.26% 75.30% 98.81% 100.00%
DY 7.14 6.67 6.67 6.03 0.00 4.35 3.79 11.12%
  YoY % 7.05% 0.00% 10.61% 0.00% 0.00% 14.78% -
  Horiz. % 188.39% 175.99% 175.99% 159.10% 0.00% 114.78% 100.00%
P/NAPS 0.52 0.00 0.58 0.60 0.47 0.50 0.63 -3.14%
  YoY % 0.00% 0.00% -3.33% 27.66% -6.00% -20.63% -
  Horiz. % 82.54% 0.00% 92.06% 95.24% 74.60% 79.37% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 30/08/12 26/08/11 25/08/10 28/08/09 29/08/08 30/08/07 -
Price 0.5650 0.6200 0.5600 0.6200 0.5800 0.6900 0.7000 -
P/RPS 3.48 0.00 3.24 3.08 3.31 1.83 2.15 8.35%
  YoY % 0.00% 0.00% 5.19% -6.95% 80.87% -14.88% -
  Horiz. % 161.86% 0.00% 150.70% 143.26% 153.95% 85.12% 100.00%
P/EPS 18.83 88.57 20.74 51.67 30.53 17.25 14.89 3.99%
  YoY % -78.74% 327.05% -59.86% 69.24% 76.99% 15.85% -
  Horiz. % 126.46% 594.83% 139.29% 347.01% 205.04% 115.85% 100.00%
EY 5.31 1.13 4.82 1.94 3.28 5.80 6.71 -3.82%
  YoY % 369.91% -76.56% 148.45% -40.85% -43.45% -13.56% -
  Horiz. % 79.14% 16.84% 71.83% 28.91% 48.88% 86.44% 100.00%
DY 7.08 6.45 7.14 5.65 0.00 4.35 4.33 8.53%
  YoY % 9.77% -9.66% 26.37% 0.00% 0.00% 0.46% -
  Horiz. % 163.51% 148.96% 164.90% 130.49% 0.00% 100.46% 100.00%
P/NAPS 0.53 0.00 0.54 0.64 0.63 0.50 0.56 -0.91%
  YoY % 0.00% 0.00% -15.62% 1.59% 26.00% -10.71% -
  Horiz. % 94.64% 0.00% 96.43% 114.29% 112.50% 89.29% 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