Highlights

[HEXZA] YoY Quarter Result on 2011-06-30 [#4]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 26-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     433.33%    YoY -     127.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 42,077 32,594 37,396 34,085 39,282 35,411 49,860 -2.79%
  YoY % 29.09% -12.84% 9.71% -13.23% 10.93% -28.98% -
  Horiz. % 84.39% 65.37% 75.00% 68.36% 78.78% 71.02% 100.00%
PBT 4,429 6,547 2,225 6,027 3,752 3,275 6,416 -5.99%
  YoY % -32.35% 194.25% -63.08% 60.63% 14.56% -48.96% -
  Horiz. % 69.03% 102.04% 34.68% 93.94% 58.48% 51.04% 100.00%
Tax -1,016 -462 -518 -362 -1,115 855 -921 1.65%
  YoY % -119.91% 10.81% -43.09% 67.53% -230.41% 192.83% -
  Horiz. % 110.31% 50.16% 56.24% 39.31% 121.06% -92.83% 100.00%
NP 3,413 6,085 1,707 5,665 2,637 4,130 5,495 -7.63%
  YoY % -43.91% 256.47% -69.87% 114.83% -36.15% -24.84% -
  Horiz. % 62.11% 110.74% 31.06% 103.09% 47.99% 75.16% 100.00%
NP to SH 3,118 6,030 1,491 5,328 2,341 3,845 5,280 -8.40%
  YoY % -48.29% 304.43% -72.02% 127.60% -39.12% -27.18% -
  Horiz. % 59.05% 114.20% 28.24% 100.91% 44.34% 72.82% 100.00%
Tax Rate 22.94 % 7.06 % 23.28 % 6.01 % 29.72 % -26.11 % 14.35 % 8.13%
  YoY % 224.93% -69.67% 287.35% -79.78% 213.83% -281.95% -
  Horiz. % 159.86% 49.20% 162.23% 41.88% 207.11% -181.95% 100.00%
Total Cost 38,664 26,509 35,689 28,420 36,645 31,281 44,365 -2.27%
  YoY % 45.85% -25.72% 25.58% -22.45% 17.15% -29.49% -
  Horiz. % 87.15% 59.75% 80.44% 64.06% 82.60% 70.51% 100.00%
Net Worth 216,410 214,406 214,406 205,226 189,230 186,178 183,479 2.79%
  YoY % 0.93% 0.00% 4.47% 8.45% 1.64% 1.47% -
  Horiz. % 117.95% 116.86% 116.86% 111.85% 103.13% 101.47% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 8,015 8,015 8,015 7,893 6,827 - 3,960 12.46%
  YoY % 0.00% 0.00% 1.54% 15.60% 0.00% 0.00% -
  Horiz. % 202.40% 202.40% 202.40% 199.33% 172.42% 0.00% 100.00%
Div Payout % 257.06 % 132.92 % 537.57 % 148.15 % 291.67 % - % 75.00 % 22.78%
  YoY % 93.39% -75.27% 262.86% -49.21% 0.00% 0.00% -
  Horiz. % 342.75% 177.23% 716.76% 197.53% 388.89% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 216,410 214,406 214,406 205,226 189,230 186,178 183,479 2.79%
  YoY % 0.93% 0.00% 4.47% 8.45% 1.64% 1.47% -
  Horiz. % 117.95% 116.86% 116.86% 111.85% 103.13% 101.47% 100.00%
NOSH 200,380 200,380 200,380 197,333 195,083 202,368 132,000 7.20%
  YoY % 0.00% 0.00% 1.54% 1.15% -3.60% 53.31% -
  Horiz. % 151.80% 151.80% 151.80% 149.49% 147.79% 153.31% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 8.11 % 18.67 % 4.56 % 16.62 % 6.71 % 11.66 % 11.02 % -4.98%
  YoY % -56.56% 309.43% -72.56% 147.69% -42.45% 5.81% -
  Horiz. % 73.59% 169.42% 41.38% 150.82% 60.89% 105.81% 100.00%
ROE 1.44 % 2.81 % 0.70 % 2.60 % 1.24 % 2.07 % 2.88 % -10.91%
  YoY % -48.75% 301.43% -73.08% 109.68% -40.10% -28.13% -
  Horiz. % 50.00% 97.57% 24.31% 90.28% 43.06% 71.87% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 21.00 16.27 18.66 17.27 20.14 17.50 37.77 -9.32%
  YoY % 29.07% -12.81% 8.05% -14.25% 15.09% -53.67% -
  Horiz. % 55.60% 43.08% 49.40% 45.72% 53.32% 46.33% 100.00%
EPS 1.50 3.00 0.70 2.70 1.20 1.90 4.00 -15.07%
  YoY % -50.00% 328.57% -74.07% 125.00% -36.84% -52.50% -
  Horiz. % 37.50% 75.00% 17.50% 67.50% 30.00% 47.50% 100.00%
DPS 4.00 4.00 4.00 4.00 3.50 0.00 3.00 4.91%
  YoY % 0.00% 0.00% 0.00% 14.29% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 116.67% 0.00% 100.00%
NAPS 1.0800 1.0700 1.0700 1.0400 0.9700 0.9200 1.3900 -4.12%
  YoY % 0.93% 0.00% 2.88% 7.22% 5.43% -33.81% -
  Horiz. % 77.70% 76.98% 76.98% 74.82% 69.78% 66.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 202,500
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 20.78 16.10 18.47 16.83 19.40 17.49 24.62 -2.79%
  YoY % 29.07% -12.83% 9.74% -13.25% 10.92% -28.96% -
  Horiz. % 84.40% 65.39% 75.02% 68.36% 78.80% 71.04% 100.00%
EPS 1.54 2.98 0.74 2.63 1.16 1.90 2.61 -8.41%
  YoY % -48.32% 302.70% -71.86% 126.72% -38.95% -27.20% -
  Horiz. % 59.00% 114.18% 28.35% 100.77% 44.44% 72.80% 100.00%
DPS 3.96 3.96 3.96 3.90 3.37 0.00 1.96 12.43%
  YoY % 0.00% 0.00% 1.54% 15.73% 0.00% 0.00% -
  Horiz. % 202.04% 202.04% 202.04% 198.98% 171.94% 0.00% 100.00%
NAPS 1.0687 1.0588 1.0588 1.0135 0.9345 0.9194 0.9061 2.79%
  YoY % 0.94% 0.00% 4.47% 8.45% 1.64% 1.47% -
  Horiz. % 117.95% 116.85% 116.85% 111.85% 103.13% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.7450 0.5600 0.6000 0.6000 0.5800 0.4300 0.6900 -
P/RPS 3.55 3.44 3.21 3.47 2.88 2.46 1.83 11.67%
  YoY % 3.20% 7.17% -7.49% 20.49% 17.07% 34.43% -
  Horiz. % 193.99% 187.98% 175.41% 189.62% 157.38% 134.43% 100.00%
P/EPS 47.88 18.61 80.64 22.22 48.33 22.63 17.25 18.54%
  YoY % 157.28% -76.92% 262.92% -54.02% 113.57% 31.19% -
  Horiz. % 277.57% 107.88% 467.48% 128.81% 280.17% 131.19% 100.00%
EY 2.09 5.37 1.24 4.50 2.07 4.42 5.80 -15.64%
  YoY % -61.08% 333.06% -72.44% 117.39% -53.17% -23.79% -
  Horiz. % 36.03% 92.59% 21.38% 77.59% 35.69% 76.21% 100.00%
DY 5.37 7.14 6.67 6.67 6.03 0.00 4.35 3.57%
  YoY % -24.79% 7.05% 0.00% 10.61% 0.00% 0.00% -
  Horiz. % 123.45% 164.14% 153.33% 153.33% 138.62% 0.00% 100.00%
P/NAPS 0.69 0.52 0.56 0.58 0.60 0.47 0.50 5.51%
  YoY % 32.69% -7.14% -3.45% -3.33% 27.66% -6.00% -
  Horiz. % 138.00% 104.00% 112.00% 116.00% 120.00% 94.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 30/08/12 26/08/11 25/08/10 28/08/09 29/08/08 -
Price 0.8150 0.5650 0.6200 0.5600 0.6200 0.5800 0.6900 -
P/RPS 3.88 3.47 3.32 3.24 3.08 3.31 1.83 13.34%
  YoY % 11.82% 4.52% 2.47% 5.19% -6.95% 80.87% -
  Horiz. % 212.02% 189.62% 181.42% 177.05% 168.31% 180.87% 100.00%
P/EPS 52.38 18.78 83.32 20.74 51.67 30.53 17.25 20.33%
  YoY % 178.91% -77.46% 301.74% -59.86% 69.24% 76.99% -
  Horiz. % 303.65% 108.87% 483.01% 120.23% 299.54% 176.99% 100.00%
EY 1.91 5.33 1.20 4.82 1.94 3.28 5.80 -16.89%
  YoY % -64.17% 344.17% -75.10% 148.45% -40.85% -43.45% -
  Horiz. % 32.93% 91.90% 20.69% 83.10% 33.45% 56.55% 100.00%
DY 4.91 7.08 6.45 7.14 5.65 0.00 4.35 2.04%
  YoY % -30.65% 9.77% -9.66% 26.37% 0.00% 0.00% -
  Horiz. % 112.87% 162.76% 148.28% 164.14% 129.89% 0.00% 100.00%
P/NAPS 0.75 0.53 0.58 0.54 0.64 0.63 0.50 6.99%
  YoY % 41.51% -8.62% 7.41% -15.62% 1.59% 26.00% -
  Horiz. % 150.00% 106.00% 116.00% 108.00% 128.00% 126.00% 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.
 


 

429  273  553  653 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.010.00 
 MRCB 0.695+0.01 
 SAPNRG 0.595+0.01 
 APFT 0.030.00 
 HSI-H4I 0.665+0.05 
 VIVOCOM 0.055-0.01 
 NOVAMSC 0.18-0.01 
 YTL 1.320.00 
 HSI-C3O 0.46-0.05 
 KEYASIC 0.215+0.03 
Partners & Brokers