Highlights

[HEXZA] YoY Quarter Result on 2013-06-30 [#4]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 28-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     680.08%    YoY -     304.43%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 35,380 37,171 42,077 32,594 37,396 34,085 39,282 -1.73%
  YoY % -4.82% -11.66% 29.09% -12.84% 9.71% -13.23% -
  Horiz. % 90.07% 94.63% 107.12% 82.97% 95.20% 86.77% 100.00%
PBT 5,069 3,682 4,429 6,547 2,225 6,027 3,752 5.14%
  YoY % 37.67% -16.87% -32.35% 194.25% -63.08% 60.63% -
  Horiz. % 135.10% 98.13% 118.04% 174.49% 59.30% 160.63% 100.00%
Tax -527 -238 -1,016 -462 -518 -362 -1,115 -11.73%
  YoY % -121.43% 76.57% -119.91% 10.81% -43.09% 67.53% -
  Horiz. % 47.26% 21.35% 91.12% 41.43% 46.46% 32.47% 100.00%
NP 4,542 3,444 3,413 6,085 1,707 5,665 2,637 9.48%
  YoY % 31.88% 0.91% -43.91% 256.47% -69.87% 114.83% -
  Horiz. % 172.24% 130.60% 129.43% 230.75% 64.73% 214.83% 100.00%
NP to SH 4,116 3,296 3,118 6,030 1,491 5,328 2,341 9.85%
  YoY % 24.88% 5.71% -48.29% 304.43% -72.02% 127.60% -
  Horiz. % 175.82% 140.79% 133.19% 257.58% 63.69% 227.60% 100.00%
Tax Rate 10.40 % 6.46 % 22.94 % 7.06 % 23.28 % 6.01 % 29.72 % -16.04%
  YoY % 60.99% -71.84% 224.93% -69.67% 287.35% -79.78% -
  Horiz. % 34.99% 21.74% 77.19% 23.76% 78.33% 20.22% 100.00%
Total Cost 30,838 33,727 38,664 26,509 35,689 28,420 36,645 -2.83%
  YoY % -8.57% -12.77% 45.85% -25.72% 25.58% -22.45% -
  Horiz. % 84.15% 92.04% 105.51% 72.34% 97.39% 77.55% 100.00%
Net Worth 220,418 218,414 216,410 214,406 214,406 205,226 189,230 2.57%
  YoY % 0.92% 0.93% 0.93% 0.00% 4.47% 8.45% -
  Horiz. % 116.48% 115.42% 114.36% 113.30% 113.30% 108.45% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 9,017 9,017 8,015 8,015 8,015 7,893 6,827 4.74%
  YoY % 0.00% 12.50% 0.00% 0.00% 1.54% 15.60% -
  Horiz. % 132.06% 132.06% 117.39% 117.39% 117.39% 115.60% 100.00%
Div Payout % 219.07 % 273.58 % 257.06 % 132.92 % 537.57 % 148.15 % 291.67 % -4.65%
  YoY % -19.92% 6.43% 93.39% -75.27% 262.86% -49.21% -
  Horiz. % 75.11% 93.80% 88.13% 45.57% 184.31% 50.79% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 220,418 218,414 216,410 214,406 214,406 205,226 189,230 2.57%
  YoY % 0.92% 0.93% 0.93% 0.00% 4.47% 8.45% -
  Horiz. % 116.48% 115.42% 114.36% 113.30% 113.30% 108.45% 100.00%
NOSH 200,380 200,380 200,380 200,380 200,380 197,333 195,083 0.45%
  YoY % 0.00% 0.00% 0.00% 0.00% 1.54% 1.15% -
  Horiz. % 102.72% 102.72% 102.72% 102.72% 102.72% 101.15% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.84 % 9.27 % 8.11 % 18.67 % 4.56 % 16.62 % 6.71 % 11.41%
  YoY % 38.51% 14.30% -56.56% 309.43% -72.56% 147.69% -
  Horiz. % 191.36% 138.15% 120.86% 278.24% 67.96% 247.69% 100.00%
ROE 1.87 % 1.51 % 1.44 % 2.81 % 0.70 % 2.60 % 1.24 % 7.08%
  YoY % 23.84% 4.86% -48.75% 301.43% -73.08% 109.68% -
  Horiz. % 150.81% 121.77% 116.13% 226.61% 56.45% 209.68% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.66 18.55 21.00 16.27 18.66 17.27 20.14 -2.16%
  YoY % -4.80% -11.67% 29.07% -12.81% 8.05% -14.25% -
  Horiz. % 87.69% 92.11% 104.27% 80.78% 92.65% 85.75% 100.00%
EPS 2.10 1.60 1.50 3.00 0.70 2.70 1.20 9.77%
  YoY % 31.25% 6.67% -50.00% 328.57% -74.07% 125.00% -
  Horiz. % 175.00% 133.33% 125.00% 250.00% 58.33% 225.00% 100.00%
DPS 4.50 4.50 4.00 4.00 4.00 4.00 3.50 4.27%
  YoY % 0.00% 12.50% 0.00% 0.00% 0.00% 14.29% -
  Horiz. % 128.57% 128.57% 114.29% 114.29% 114.29% 114.29% 100.00%
NAPS 1.1000 1.0900 1.0800 1.0700 1.0700 1.0400 0.9700 2.12%
  YoY % 0.92% 0.93% 0.93% 0.00% 2.88% 7.22% -
  Horiz. % 113.40% 112.37% 111.34% 110.31% 110.31% 107.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 202,500
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 17.47 18.36 20.78 16.10 18.47 16.83 19.40 -1.73%
  YoY % -4.85% -11.65% 29.07% -12.83% 9.74% -13.25% -
  Horiz. % 90.05% 94.64% 107.11% 82.99% 95.21% 86.75% 100.00%
EPS 2.03 1.63 1.54 2.98 0.74 2.63 1.16 9.77%
  YoY % 24.54% 5.84% -48.32% 302.70% -71.86% 126.72% -
  Horiz. % 175.00% 140.52% 132.76% 256.90% 63.79% 226.72% 100.00%
DPS 4.45 4.45 3.96 3.96 3.96 3.90 3.37 4.74%
  YoY % 0.00% 12.37% 0.00% 0.00% 1.54% 15.73% -
  Horiz. % 132.05% 132.05% 117.51% 117.51% 117.51% 115.73% 100.00%
NAPS 1.0885 1.0786 1.0687 1.0588 1.0588 1.0135 0.9345 2.57%
  YoY % 0.92% 0.93% 0.94% 0.00% 4.47% 8.45% -
  Horiz. % 116.48% 115.42% 114.36% 113.30% 113.30% 108.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.8550 0.8050 0.7450 0.5600 0.6000 0.6000 0.5800 -
P/RPS 4.84 4.34 3.55 3.44 3.21 3.47 2.88 9.03%
  YoY % 11.52% 22.25% 3.20% 7.17% -7.49% 20.49% -
  Horiz. % 168.06% 150.69% 123.26% 119.44% 111.46% 120.49% 100.00%
P/EPS 41.62 48.94 47.88 18.61 80.64 22.22 48.33 -2.46%
  YoY % -14.96% 2.21% 157.28% -76.92% 262.92% -54.02% -
  Horiz. % 86.12% 101.26% 99.07% 38.51% 166.85% 45.98% 100.00%
EY 2.40 2.04 2.09 5.37 1.24 4.50 2.07 2.49%
  YoY % 17.65% -2.39% -61.08% 333.06% -72.44% 117.39% -
  Horiz. % 115.94% 98.55% 100.97% 259.42% 59.90% 217.39% 100.00%
DY 5.26 5.59 5.37 7.14 6.67 6.67 6.03 -2.25%
  YoY % -5.90% 4.10% -24.79% 7.05% 0.00% 10.61% -
  Horiz. % 87.23% 92.70% 89.05% 118.41% 110.61% 110.61% 100.00%
P/NAPS 0.78 0.74 0.69 0.52 0.56 0.58 0.60 4.47%
  YoY % 5.41% 7.25% 32.69% -7.14% -3.45% -3.33% -
  Horiz. % 130.00% 123.33% 115.00% 86.67% 93.33% 96.67% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 26/08/15 27/08/14 28/08/13 30/08/12 26/08/11 25/08/10 -
Price 0.9000 0.7550 0.8150 0.5650 0.6200 0.5600 0.6200 -
P/RPS 5.10 4.07 3.88 3.47 3.32 3.24 3.08 8.76%
  YoY % 25.31% 4.90% 11.82% 4.52% 2.47% 5.19% -
  Horiz. % 165.58% 132.14% 125.97% 112.66% 107.79% 105.19% 100.00%
P/EPS 43.81 45.90 52.38 18.78 83.32 20.74 51.67 -2.71%
  YoY % -4.55% -12.37% 178.91% -77.46% 301.74% -59.86% -
  Horiz. % 84.79% 88.83% 101.37% 36.35% 161.25% 40.14% 100.00%
EY 2.28 2.18 1.91 5.33 1.20 4.82 1.94 2.73%
  YoY % 4.59% 14.14% -64.17% 344.17% -75.10% 148.45% -
  Horiz. % 117.53% 112.37% 98.45% 274.74% 61.86% 248.45% 100.00%
DY 5.00 5.96 4.91 7.08 6.45 7.14 5.65 -2.01%
  YoY % -16.11% 21.38% -30.65% 9.77% -9.66% 26.37% -
  Horiz. % 88.50% 105.49% 86.90% 125.31% 114.16% 126.37% 100.00%
P/NAPS 0.82 0.69 0.75 0.53 0.58 0.54 0.64 4.21%
  YoY % 18.84% -8.00% 41.51% -8.62% 7.41% -15.62% -
  Horiz. % 128.12% 107.81% 117.19% 82.81% 90.62% 84.38% 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.
 


 

454  254  493  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.625+0.025 
 MI 1.54+0.12 
 HSI-C3F 0.48+0.045 
 HSI-C3K 0.38+0.04 
 GSB 0.23+0.045 
 HSI-H4I 0.535-0.05 
 MYEG 1.00+0.02 
 HSI-C3H 0.47+0.045 
 YTL 1.17+0.07 
 IRIS 0.16+0.01 
Partners & Brokers