Highlights

[HEXZA] YoY Quarter Result on 2009-09-30 [#1]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 20-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     26.40%    YoY -     -24.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 31,335 35,485 38,687 39,591 61,133 44,423 0 -
  YoY % -11.70% -8.28% -2.28% -35.24% 37.62% 0.00% -
  Horiz. % 70.54% 79.88% 87.09% 89.12% 137.62% 100.00% -
PBT 399 1,822 4,459 6,416 8,508 8,096 0 -
  YoY % -78.10% -59.14% -30.50% -24.59% 5.09% 0.00% -
  Horiz. % 4.93% 22.50% 55.08% 79.25% 105.09% 100.00% -
Tax 312 -270 -995 -1,221 -1,705 -1,362 0 -
  YoY % 215.56% 72.86% 18.51% 28.39% -25.18% 0.00% -
  Horiz. % -22.91% 19.82% 73.05% 89.65% 125.18% 100.00% -
NP 711 1,552 3,464 5,195 6,803 6,734 0 -
  YoY % -54.19% -55.20% -33.32% -23.64% 1.02% 0.00% -
  Horiz. % 10.56% 23.05% 51.44% 77.15% 101.02% 100.00% -
NP to SH 672 1,269 2,942 4,860 6,446 6,349 0 -
  YoY % -47.04% -56.87% -39.47% -24.60% 1.53% 0.00% -
  Horiz. % 10.58% 19.99% 46.34% 76.55% 101.53% 100.00% -
Tax Rate -78.20 % 14.82 % 22.31 % 19.03 % 20.04 % 16.82 % - % -
  YoY % -627.67% -33.57% 17.24% -5.04% 19.14% 0.00% -
  Horiz. % -464.92% 88.11% 132.64% 113.14% 119.14% 100.00% -
Total Cost 30,624 33,933 35,223 34,396 54,330 37,689 0 -
  YoY % -9.75% -3.66% 2.40% -36.69% 44.15% 0.00% -
  Horiz. % 81.25% 90.03% 93.46% 91.26% 144.15% 100.00% -
Net Worth 239,680 211,499 203,978 192,374 189,433 169,738 - -
  YoY % 13.32% 3.69% 6.03% 1.55% 11.60% 0.00% -
  Horiz. % 141.21% 124.60% 120.17% 113.34% 111.60% 100.00% -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 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
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 239,680 211,499 203,978 192,374 189,433 169,738 - -
  YoY % 13.32% 3.69% 6.03% 1.55% 11.60% 0.00% -
  Horiz. % 141.21% 124.60% 120.17% 113.34% 111.60% 100.00% -
NOSH 223,999 211,499 196,133 202,499 131,551 129,571 128,510 9.69%
  YoY % 5.91% 7.83% -3.14% 53.93% 1.53% 0.83% -
  Horiz. % 174.30% 164.58% 152.62% 157.57% 102.37% 100.83% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.27 % 4.37 % 8.95 % 13.12 % 11.13 % 15.16 % - % -
  YoY % -48.05% -51.17% -31.78% 17.88% -26.58% 0.00% -
  Horiz. % 14.97% 28.83% 59.04% 86.54% 73.42% 100.00% -
ROE 0.28 % 0.60 % 1.44 % 2.53 % 3.40 % 3.74 % - % -
  YoY % -53.33% -58.33% -43.08% -25.59% -9.09% 0.00% -
  Horiz. % 7.49% 16.04% 38.50% 67.65% 90.91% 100.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.99 16.78 19.72 19.55 46.47 34.28 - -
  YoY % -16.63% -14.91% 0.87% -57.93% 35.56% 0.00% -
  Horiz. % 40.81% 48.95% 57.53% 57.03% 135.56% 100.00% -
EPS 0.30 0.60 1.50 2.40 4.90 4.90 0.00 -
  YoY % -50.00% -60.00% -37.50% -51.02% 0.00% 0.00% -
  Horiz. % 6.12% 12.24% 30.61% 48.98% 100.00% 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 1.0700 1.0000 1.0400 0.9500 1.4400 1.3100 - -
  YoY % 7.00% -3.85% 9.47% -34.03% 9.92% 0.00% -
  Horiz. % 81.68% 76.34% 79.39% 72.52% 109.92% 100.00% -
Adjusted Per Share Value based on latest NOSH - 200,658
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.62 17.68 19.28 19.73 30.47 22.14 - -
  YoY % -11.65% -8.30% -2.28% -35.25% 37.62% 0.00% -
  Horiz. % 70.55% 79.86% 87.08% 89.11% 137.62% 100.00% -
EPS 0.33 0.63 1.47 2.42 3.21 3.16 0.00 -
  YoY % -47.62% -57.14% -39.26% -24.61% 1.58% 0.00% -
  Horiz. % 10.44% 19.94% 46.52% 76.58% 101.58% 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 1.1945 1.0540 1.0165 0.9587 0.9441 0.8459 - -
  YoY % 13.33% 3.69% 6.03% 1.55% 11.61% 0.00% -
  Horiz. % 141.21% 124.60% 120.17% 113.33% 111.61% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.6000 0.5700 0.6200 0.5700 0.7100 0.7700 0.5100 -
P/RPS 4.29 3.40 3.14 2.92 1.53 2.25 0.00 -
  YoY % 26.18% 8.28% 7.53% 90.85% -32.00% 0.00% -
  Horiz. % 190.67% 151.11% 139.56% 129.78% 68.00% 100.00% -
P/EPS 200.00 95.00 41.33 23.75 14.49 15.71 0.00 -
  YoY % 110.53% 129.86% 74.02% 63.91% -7.77% 0.00% -
  Horiz. % 1,273.07% 604.71% 263.08% 151.18% 92.23% 100.00% -
EY 0.50 1.05 2.42 4.21 6.90 6.36 0.00 -
  YoY % -52.38% -56.61% -42.52% -38.99% 8.49% 0.00% -
  Horiz. % 7.86% 16.51% 38.05% 66.19% 108.49% 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 0.56 0.57 0.60 0.60 0.49 0.59 0.00 -
  YoY % -1.75% -5.00% 0.00% 22.45% -16.95% 0.00% -
  Horiz. % 94.92% 96.61% 101.69% 101.69% 83.05% 100.00% -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 25/11/11 19/11/10 20/11/09 21/11/08 28/11/07 - -
Price 0.6300 0.6500 0.6900 0.6300 0.6900 0.7000 0.0000 -
P/RPS 4.50 3.87 3.50 3.22 1.48 2.04 0.00 -
  YoY % 16.28% 10.57% 8.70% 117.57% -27.45% 0.00% -
  Horiz. % 220.59% 189.71% 171.57% 157.84% 72.55% 100.00% -
P/EPS 210.00 108.33 46.00 26.25 14.08 14.29 0.00 -
  YoY % 93.85% 135.50% 75.24% 86.43% -1.47% 0.00% -
  Horiz. % 1,469.56% 758.08% 321.90% 183.69% 98.53% 100.00% -
EY 0.48 0.92 2.17 3.81 7.10 7.00 0.00 -
  YoY % -47.83% -57.60% -43.04% -46.34% 1.43% 0.00% -
  Horiz. % 6.86% 13.14% 31.00% 54.43% 101.43% 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 0.59 0.65 0.66 0.66 0.48 0.53 0.00 -
  YoY % -9.23% -1.52% 0.00% 37.50% -9.43% 0.00% -
  Horiz. % 111.32% 122.64% 124.53% 124.53% 90.57% 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.
 


 

392  383  499  584 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.285+0.02 
 TIGER 0.0450.00 
 BORNOIL 0.090.00 
 UMWOG 0.29-0.005 
 SAPNRG 0.785-0.02 
 PUC-WB 0.205+0.035 
 TRIVE 0.045-0.005 
 SIME 2.12+0.02 
 HUBLINE 0.10-0.005 
 MALTON-WB 0.275+0.02 
Partners & Brokers