Highlights

[HEXZA] YoY Quarter Result on 2007-09-30 [#1]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 28-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Sep-2007  [#1]
Profit Trend QoQ -     3.96%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
Revenue 38,687 39,591 61,133 44,423 0 33,724 33,275 2.82%
  YoY % -2.28% -35.24% 37.62% 0.00% 0.00% 1.35% -
  Horiz. % 116.26% 118.98% 183.72% 133.50% 0.00% 101.35% 100.00%
PBT 4,459 6,416 8,508 8,096 0 3,902 3,393 5.17%
  YoY % -30.50% -24.59% 5.09% 0.00% 0.00% 15.00% -
  Horiz. % 131.42% 189.10% 250.75% 238.61% 0.00% 115.00% 100.00%
Tax -995 -1,221 -1,705 -1,362 0 -964 -996 -0.02%
  YoY % 18.51% 28.39% -25.18% 0.00% 0.00% 3.21% -
  Horiz. % 99.90% 122.59% 171.18% 136.75% -0.00% 96.79% 100.00%
NP 3,464 5,195 6,803 6,734 0 2,938 2,397 7.03%
  YoY % -33.32% -23.64% 1.02% 0.00% 0.00% 22.57% -
  Horiz. % 144.51% 216.73% 283.81% 280.93% 0.00% 122.57% 100.00%
NP to SH 2,942 4,860 6,446 6,349 0 2,938 2,397 3.85%
  YoY % -39.47% -24.60% 1.53% 0.00% 0.00% 22.57% -
  Horiz. % 122.74% 202.75% 268.92% 264.87% 0.00% 122.57% 100.00%
Tax Rate 22.31 % 19.03 % 20.04 % 16.82 % - % 24.71 % 29.35 % -4.93%
  YoY % 17.24% -5.04% 19.14% 0.00% 0.00% -15.81% -
  Horiz. % 76.01% 64.84% 68.28% 57.31% 0.00% 84.19% 100.00%
Total Cost 35,223 34,396 54,330 37,689 0 30,786 30,878 2.46%
  YoY % 2.40% -36.69% 44.15% 0.00% 0.00% -0.30% -
  Horiz. % 114.07% 111.39% 175.95% 122.06% 0.00% 99.70% 100.00%
Net Worth 203,978 192,374 189,433 169,738 - 143,692 132,027 8.35%
  YoY % 6.03% 1.55% 11.60% 0.00% 0.00% 8.84% -
  Horiz. % 154.50% 145.71% 143.48% 128.56% 0.00% 108.84% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
Net Worth 203,978 192,374 189,433 169,738 - 143,692 132,027 8.35%
  YoY % 6.03% 1.55% 11.60% 0.00% 0.00% 8.84% -
  Horiz. % 154.50% 145.71% 143.48% 128.56% 0.00% 108.84% 100.00%
NOSH 196,133 202,499 131,551 129,571 128,510 128,296 128,181 8.16%
  YoY % -3.14% 53.93% 1.53% 0.83% 0.17% 0.09% -
  Horiz. % 153.01% 157.98% 102.63% 101.08% 100.26% 100.09% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
NP Margin 8.95 % 13.12 % 11.13 % 15.16 % - % 8.71 % 7.20 % 4.09%
  YoY % -31.78% 17.88% -26.58% 0.00% 0.00% 20.97% -
  Horiz. % 124.31% 182.22% 154.58% 210.56% 0.00% 120.97% 100.00%
ROE 1.44 % 2.53 % 3.40 % 3.74 % - % 2.04 % 1.82 % -4.23%
  YoY % -43.08% -25.59% -9.09% 0.00% 0.00% 12.09% -
  Horiz. % 79.12% 139.01% 186.81% 205.49% 0.00% 112.09% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
RPS 19.72 19.55 46.47 34.28 - 26.29 25.96 -4.94%
  YoY % 0.87% -57.93% 35.56% 0.00% 0.00% 1.27% -
  Horiz. % 75.96% 75.31% 179.01% 132.05% 0.00% 101.27% 100.00%
EPS 1.50 2.40 4.90 4.90 0.00 2.29 1.87 -3.98%
  YoY % -37.50% -51.02% 0.00% 0.00% 0.00% 22.46% -
  Horiz. % 80.21% 128.34% 262.03% 262.03% 0.00% 122.46% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0400 0.9500 1.4400 1.3100 - 1.1200 1.0300 0.18%
  YoY % 9.47% -34.03% 9.92% 0.00% 0.00% 8.74% -
  Horiz. % 100.97% 92.23% 139.81% 127.18% 0.00% 108.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
RPS 19.18 19.63 30.31 22.02 - 16.72 16.50 2.81%
  YoY % -2.29% -35.24% 37.65% 0.00% 0.00% 1.33% -
  Horiz. % 116.24% 118.97% 183.70% 133.45% 0.00% 101.33% 100.00%
EPS 1.46 2.41 3.20 3.15 0.00 1.46 1.19 3.84%
  YoY % -39.42% -24.69% 1.59% 0.00% 0.00% 22.69% -
  Horiz. % 122.69% 202.52% 268.91% 264.71% 0.00% 122.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0112 0.9537 0.9391 0.8414 - 0.7123 0.6545 8.35%
  YoY % 6.03% 1.55% 11.61% 0.00% 0.00% 8.83% -
  Horiz. % 154.50% 145.71% 143.48% 128.56% 0.00% 108.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 28/04/06 29/04/05 -
Price 0.6200 0.5700 0.7100 0.7700 0.5100 0.5200 0.4800 -
P/RPS 3.14 2.92 1.53 2.25 0.00 1.98 1.85 10.25%
  YoY % 7.53% 90.85% -32.00% 0.00% 0.00% 7.03% -
  Horiz. % 169.73% 157.84% 82.70% 121.62% 0.00% 107.03% 100.00%
P/EPS 41.33 23.75 14.49 15.71 0.00 22.71 25.67 9.18%
  YoY % 74.02% 63.91% -7.77% 0.00% 0.00% -11.53% -
  Horiz. % 161.01% 92.52% 56.45% 61.20% 0.00% 88.47% 100.00%
EY 2.42 4.21 6.90 6.36 0.00 4.40 3.90 -8.43%
  YoY % -42.52% -38.99% 8.49% 0.00% 0.00% 12.82% -
  Horiz. % 62.05% 107.95% 176.92% 163.08% 0.00% 112.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.60 0.60 0.49 0.59 0.00 0.46 0.47 4.61%
  YoY % 0.00% 22.45% -16.95% 0.00% 0.00% -2.13% -
  Horiz. % 127.66% 127.66% 104.26% 125.53% 0.00% 97.87% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
Date 19/11/10 20/11/09 21/11/08 28/11/07 - 26/06/06 20/06/05 -
Price 0.6900 0.6300 0.6900 0.7000 0.0000 0.5000 0.4800 -
P/RPS 3.50 3.22 1.48 2.04 0.00 1.90 1.85 12.48%
  YoY % 8.70% 117.57% -27.45% 0.00% 0.00% 2.70% -
  Horiz. % 189.19% 174.05% 80.00% 110.27% 0.00% 102.70% 100.00%
P/EPS 46.00 26.25 14.08 14.29 0.00 21.83 25.67 11.36%
  YoY % 75.24% 86.43% -1.47% 0.00% 0.00% -14.96% -
  Horiz. % 179.20% 102.26% 54.85% 55.67% 0.00% 85.04% 100.00%
EY 2.17 3.81 7.10 7.00 0.00 4.58 3.90 -10.25%
  YoY % -43.04% -46.34% 1.43% 0.00% 0.00% 17.44% -
  Horiz. % 55.64% 97.69% 182.05% 179.49% 0.00% 117.44% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.66 0.48 0.53 0.00 0.45 0.47 6.46%
  YoY % 0.00% 37.50% -9.43% 0.00% 0.00% -4.26% -
  Horiz. % 140.43% 140.43% 102.13% 112.77% 0.00% 95.74% 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.
 


 

508  320  469  452 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFFICEN 0.50+0.21 
 DATAPRP 0.65+0.03 
 GPACKET 0.36+0.065 
 CUSCAPI-WA 0.185+0.09 
 CUSCAPI 0.315+0.075 
 MPAY 0.275+0.005 
 BORNOIL 0.180.00 
 OCR-PA 0.20-0.02 
 DNEX-WD 0.215+0.005 
 DGSB 0.065+0.01 
Partners & Brokers