Highlights

[HEXZA] YoY Quarter Result on 2015-06-30 [#4]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 26-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     42.56%    YoY -     5.71%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 25,698 35,380 37,171 42,077 32,594 37,396 34,085 -4.59%
  YoY % -27.37% -4.82% -11.66% 29.09% -12.84% 9.71% -
  Horiz. % 75.39% 103.80% 109.05% 123.45% 95.63% 109.71% 100.00%
PBT -65 5,069 3,682 4,429 6,547 2,225 6,027 -
  YoY % -101.28% 37.67% -16.87% -32.35% 194.25% -63.08% -
  Horiz. % -1.08% 84.10% 61.09% 73.49% 108.63% 36.92% 100.00%
Tax -1,052 -527 -238 -1,016 -462 -518 -362 19.44%
  YoY % -99.62% -121.43% 76.57% -119.91% 10.81% -43.09% -
  Horiz. % 290.61% 145.58% 65.75% 280.66% 127.62% 143.09% 100.00%
NP -1,117 4,542 3,444 3,413 6,085 1,707 5,665 -
  YoY % -124.59% 31.88% 0.91% -43.91% 256.47% -69.87% -
  Horiz. % -19.72% 80.18% 60.79% 60.25% 107.41% 30.13% 100.00%
NP to SH -1,223 4,116 3,296 3,118 6,030 1,491 5,328 -
  YoY % -129.71% 24.88% 5.71% -48.29% 304.43% -72.02% -
  Horiz. % -22.95% 77.25% 61.86% 58.52% 113.18% 27.98% 100.00%
Tax Rate - % 10.40 % 6.46 % 22.94 % 7.06 % 23.28 % 6.01 % -
  YoY % 0.00% 60.99% -71.84% 224.93% -69.67% 287.35% -
  Horiz. % 0.00% 173.04% 107.49% 381.70% 117.47% 387.35% 100.00%
Total Cost 26,815 30,838 33,727 38,664 26,509 35,689 28,420 -0.96%
  YoY % -13.05% -8.57% -12.77% 45.85% -25.72% 25.58% -
  Horiz. % 94.35% 108.51% 118.67% 136.05% 93.28% 125.58% 100.00%
Net Worth 238,452 215,600 224,540 224,496 215,070 210,874 205,226 2.53%
  YoY % 10.60% -3.98% 0.02% 4.38% 1.99% 2.75% -
  Horiz. % 116.19% 105.05% 109.41% 109.39% 104.80% 102.75% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 10,019 8,820 9,269 8,314 8,040 8,434 7,893 4.05%
  YoY % 13.59% -4.85% 11.49% 3.42% -4.68% 6.86% -
  Horiz. % 126.93% 111.74% 117.44% 105.34% 101.86% 106.86% 100.00%
Div Payout % - % 214.29 % 281.25 % 266.67 % 133.33 % 565.73 % 148.15 % -
  YoY % 0.00% -23.81% 5.47% 100.01% -76.43% 281.86% -
  Horiz. % 0.00% 144.64% 189.84% 180.00% 90.00% 381.86% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 238,452 215,600 224,540 224,496 215,070 210,874 205,226 2.53%
  YoY % 10.60% -3.98% 0.02% 4.38% 1.99% 2.75% -
  Horiz. % 116.19% 105.05% 109.41% 109.39% 104.80% 102.75% 100.00%
NOSH 200,380 196,000 205,999 207,866 201,000 210,874 197,333 0.26%
  YoY % 2.23% -4.85% -0.90% 3.42% -4.68% 6.86% -
  Horiz. % 101.54% 99.32% 104.39% 105.34% 101.86% 106.86% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -4.35 % 12.84 % 9.27 % 8.11 % 18.67 % 4.56 % 16.62 % -
  YoY % -133.88% 38.51% 14.30% -56.56% 309.43% -72.56% -
  Horiz. % -26.17% 77.26% 55.78% 48.80% 112.33% 27.44% 100.00%
ROE -0.51 % 1.91 % 1.47 % 1.39 % 2.80 % 0.71 % 2.60 % -
  YoY % -126.70% 29.93% 5.76% -50.36% 294.37% -72.69% -
  Horiz. % -19.62% 73.46% 56.54% 53.46% 107.69% 27.31% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.82 18.05 18.04 20.24 16.22 17.73 17.27 -4.84%
  YoY % -28.98% 0.06% -10.87% 24.78% -8.52% 2.66% -
  Horiz. % 74.23% 104.52% 104.46% 117.20% 93.92% 102.66% 100.00%
EPS -0.60 2.10 1.60 1.50 3.00 0.70 2.70 -
  YoY % -128.57% 31.25% 6.67% -50.00% 328.57% -74.07% -
  Horiz. % -22.22% 77.78% 59.26% 55.56% 111.11% 25.93% 100.00%
DPS 5.00 4.50 4.50 4.00 4.00 4.00 4.00 3.79%
  YoY % 11.11% 0.00% 12.50% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 112.50% 112.50% 100.00% 100.00% 100.00% 100.00%
NAPS 1.1900 1.1000 1.0900 1.0800 1.0700 1.0000 1.0400 2.27%
  YoY % 8.18% 0.92% 0.93% 0.93% 7.00% -3.85% -
  Horiz. % 114.42% 105.77% 104.81% 103.85% 102.88% 96.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 12.82 17.66 18.55 21.00 16.27 18.66 17.01 -4.60%
  YoY % -27.41% -4.80% -11.67% 29.07% -12.81% 9.70% -
  Horiz. % 75.37% 103.82% 109.05% 123.46% 95.65% 109.70% 100.00%
EPS -0.60 2.05 1.64 1.56 3.01 0.74 2.66 -
  YoY % -129.27% 25.00% 5.13% -48.17% 306.76% -72.18% -
  Horiz. % -22.56% 77.07% 61.65% 58.65% 113.16% 27.82% 100.00%
DPS 5.00 4.40 4.63 4.15 4.01 4.21 3.94 4.05%
  YoY % 13.64% -4.97% 11.57% 3.49% -4.75% 6.85% -
  Horiz. % 126.90% 111.68% 117.51% 105.33% 101.78% 106.85% 100.00%
NAPS 1.1900 1.0760 1.1206 1.1204 1.0733 1.0524 1.0242 2.53%
  YoY % 10.59% -3.98% 0.02% 4.39% 1.99% 2.75% -
  Horiz. % 116.19% 105.06% 109.41% 109.39% 104.79% 102.75% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.9800 0.8550 0.8050 0.7450 0.5600 0.6000 0.6000 -
P/RPS 7.64 4.74 4.46 3.68 3.45 3.38 3.47 14.04%
  YoY % 61.18% 6.28% 21.20% 6.67% 2.07% -2.59% -
  Horiz. % 220.17% 136.60% 128.53% 106.05% 99.42% 97.41% 100.00%
P/EPS -160.57 40.71 50.31 49.67 18.67 84.86 22.22 -
  YoY % -494.42% -19.08% 1.29% 166.04% -78.00% 281.91% -
  Horiz. % -722.64% 183.21% 226.42% 223.54% 84.02% 381.91% 100.00%
EY -0.62 2.46 1.99 2.01 5.36 1.18 4.50 -
  YoY % -125.20% 23.62% -1.00% -62.50% 354.24% -73.78% -
  Horiz. % -13.78% 54.67% 44.22% 44.67% 119.11% 26.22% 100.00%
DY 5.10 5.26 5.59 5.37 7.14 6.67 6.67 -4.37%
  YoY % -3.04% -5.90% 4.10% -24.79% 7.05% 0.00% -
  Horiz. % 76.46% 78.86% 83.81% 80.51% 107.05% 100.00% 100.00%
P/NAPS 0.82 0.78 0.74 0.69 0.52 0.60 0.58 5.94%
  YoY % 5.13% 5.41% 7.25% 32.69% -13.33% 3.45% -
  Horiz. % 141.38% 134.48% 127.59% 118.97% 89.66% 103.45% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 24/08/16 26/08/15 27/08/14 28/08/13 30/08/12 26/08/11 -
Price 0.9700 0.9000 0.7550 0.8150 0.5650 0.6200 0.5600 -
P/RPS 7.56 4.99 4.18 4.03 3.48 3.50 3.24 15.15%
  YoY % 51.50% 19.38% 3.72% 15.80% -0.57% 8.02% -
  Horiz. % 233.33% 154.01% 129.01% 124.38% 107.41% 108.02% 100.00%
P/EPS -158.93 42.86 47.19 54.33 18.83 87.69 20.74 -
  YoY % -470.81% -9.18% -13.14% 188.53% -78.53% 322.81% -
  Horiz. % -766.30% 206.65% 227.53% 261.96% 90.79% 422.81% 100.00%
EY -0.63 2.33 2.12 1.84 5.31 1.14 4.82 -
  YoY % -127.04% 9.91% 15.22% -65.35% 365.79% -76.35% -
  Horiz. % -13.07% 48.34% 43.98% 38.17% 110.17% 23.65% 100.00%
DY 5.15 5.00 5.96 4.91 7.08 6.45 7.14 -5.29%
  YoY % 3.00% -16.11% 21.38% -30.65% 9.77% -9.66% -
  Horiz. % 72.13% 70.03% 83.47% 68.77% 99.16% 90.34% 100.00%
P/NAPS 0.82 0.82 0.69 0.75 0.53 0.62 0.54 7.20%
  YoY % 0.00% 18.84% -8.00% 41.51% -14.52% 14.81% -
  Horiz. % 151.85% 151.85% 127.78% 138.89% 98.15% 114.81% 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.
 


 

379  365  508  599 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.215-0.03 
 TRIVE-WB 0.055-0.005 
 NOTION 0.735+0.035 
 INTA 0.365+0.05 
 ASIABIO 0.18-0.005 
 HUBLINE 0.185-0.005 
 HIBISCS 0.695-0.005 
 VIVOCOM 0.14-0.005 
 COMFORT 1.10+0.125 
 PUC 0.165+0.005 
Partners & Brokers