Highlights

[HEXZA] YoY Quarter Result on 2011-09-30 [#1]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 25-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -76.18%    YoY -     -56.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 39,261 31,440 31,335 35,485 38,687 39,591 61,133 -7.11%
  YoY % 24.88% 0.34% -11.70% -8.28% -2.28% -35.24% -
  Horiz. % 64.22% 51.43% 51.26% 58.05% 63.28% 64.76% 100.00%
PBT 6,173 1,193 399 1,822 4,459 6,416 8,508 -5.20%
  YoY % 417.44% 199.00% -78.10% -59.14% -30.50% -24.59% -
  Horiz. % 72.56% 14.02% 4.69% 21.42% 52.41% 75.41% 100.00%
Tax -1,396 -166 312 -270 -995 -1,221 -1,705 -3.28%
  YoY % -740.96% -153.21% 215.56% 72.86% 18.51% 28.39% -
  Horiz. % 81.88% 9.74% -18.30% 15.84% 58.36% 71.61% 100.00%
NP 4,777 1,027 711 1,552 3,464 5,195 6,803 -5.72%
  YoY % 365.14% 44.44% -54.19% -55.20% -33.32% -23.64% -
  Horiz. % 70.22% 15.10% 10.45% 22.81% 50.92% 76.36% 100.00%
NP to SH 4,157 1,020 672 1,269 2,942 4,860 6,446 -7.05%
  YoY % 307.55% 51.79% -47.04% -56.87% -39.47% -24.60% -
  Horiz. % 64.49% 15.82% 10.43% 19.69% 45.64% 75.40% 100.00%
Tax Rate 22.61 % 13.91 % -78.20 % 14.82 % 22.31 % 19.03 % 20.04 % 2.03%
  YoY % 62.54% 117.79% -627.67% -33.57% 17.24% -5.04% -
  Horiz. % 112.82% 69.41% -390.22% 73.95% 111.33% 94.96% 100.00%
Total Cost 34,484 30,413 30,624 33,933 35,223 34,396 54,330 -7.29%
  YoY % 13.39% -0.69% -9.75% -3.66% 2.40% -36.69% -
  Horiz. % 63.47% 55.98% 56.37% 62.46% 64.83% 63.31% 100.00%
Net Worth 217,747 218,280 239,680 211,499 203,978 192,374 189,433 2.35%
  YoY % -0.24% -8.93% 13.32% 3.69% 6.03% 1.55% -
  Horiz. % 114.95% 115.23% 126.52% 111.65% 107.68% 101.55% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 217,747 218,280 239,680 211,499 203,978 192,374 189,433 2.35%
  YoY % -0.24% -8.93% 13.32% 3.69% 6.03% 1.55% -
  Horiz. % 114.95% 115.23% 126.52% 111.65% 107.68% 101.55% 100.00%
NOSH 197,952 204,000 223,999 211,499 196,133 202,499 131,551 7.04%
  YoY % -2.96% -8.93% 5.91% 7.83% -3.14% 53.93% -
  Horiz. % 150.48% 155.07% 170.28% 160.77% 149.09% 153.93% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 12.17 % 3.27 % 2.27 % 4.37 % 8.95 % 13.12 % 11.13 % 1.50%
  YoY % 272.17% 44.05% -48.05% -51.17% -31.78% 17.88% -
  Horiz. % 109.34% 29.38% 20.40% 39.26% 80.41% 117.88% 100.00%
ROE 1.91 % 0.47 % 0.28 % 0.60 % 1.44 % 2.53 % 3.40 % -9.16%
  YoY % 306.38% 67.86% -53.33% -58.33% -43.08% -25.59% -
  Horiz. % 56.18% 13.82% 8.24% 17.65% 42.35% 74.41% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.83 15.41 13.99 16.78 19.72 19.55 46.47 -13.23%
  YoY % 28.68% 10.15% -16.63% -14.91% 0.87% -57.93% -
  Horiz. % 42.67% 33.16% 30.11% 36.11% 42.44% 42.07% 100.00%
EPS 2.10 0.50 0.30 0.60 1.50 2.40 4.90 -13.16%
  YoY % 320.00% 66.67% -50.00% -60.00% -37.50% -51.02% -
  Horiz. % 42.86% 10.20% 6.12% 12.24% 30.61% 48.98% 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 1.1000 1.0700 1.0700 1.0000 1.0400 0.9500 1.4400 -4.39%
  YoY % 2.80% 0.00% 7.00% -3.85% 9.47% -34.03% -
  Horiz. % 76.39% 74.31% 74.31% 69.44% 72.22% 65.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 19.46 15.59 15.53 17.59 19.18 19.63 30.31 -7.12%
  YoY % 24.82% 0.39% -11.71% -8.29% -2.29% -35.24% -
  Horiz. % 64.20% 51.44% 51.24% 58.03% 63.28% 64.76% 100.00%
EPS 2.06 0.51 0.33 0.63 1.46 2.41 3.20 -7.07%
  YoY % 303.92% 54.55% -47.62% -56.85% -39.42% -24.69% -
  Horiz. % 64.37% 15.94% 10.31% 19.69% 45.62% 75.31% 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 1.0794 1.0821 1.1882 1.0485 1.0112 0.9537 0.9391 2.35%
  YoY % -0.25% -8.93% 13.32% 3.69% 6.03% 1.55% -
  Horiz. % 114.94% 115.23% 126.53% 111.65% 107.68% 101.55% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.8100 0.6100 0.6000 0.5700 0.6200 0.5700 0.7100 -
P/RPS 4.08 3.96 4.29 3.40 3.14 2.92 1.53 17.75%
  YoY % 3.03% -7.69% 26.18% 8.28% 7.53% 90.85% -
  Horiz. % 266.67% 258.82% 280.39% 222.22% 205.23% 190.85% 100.00%
P/EPS 38.57 122.00 200.00 95.00 41.33 23.75 14.49 17.71%
  YoY % -68.39% -39.00% 110.53% 129.86% 74.02% 63.91% -
  Horiz. % 266.18% 841.96% 1,380.26% 655.62% 285.23% 163.91% 100.00%
EY 2.59 0.82 0.50 1.05 2.42 4.21 6.90 -15.06%
  YoY % 215.85% 64.00% -52.38% -56.61% -42.52% -38.99% -
  Horiz. % 37.54% 11.88% 7.25% 15.22% 35.07% 61.01% 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 0.74 0.57 0.56 0.57 0.60 0.60 0.49 7.11%
  YoY % 29.82% 1.79% -1.75% -5.00% 0.00% 22.45% -
  Horiz. % 151.02% 116.33% 114.29% 116.33% 122.45% 122.45% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 08/11/13 26/11/12 25/11/11 19/11/10 20/11/09 21/11/08 -
Price 0.7950 0.7800 0.6300 0.6500 0.6900 0.6300 0.6900 -
P/RPS 4.01 5.06 4.50 3.87 3.50 3.22 1.48 18.06%
  YoY % -20.75% 12.44% 16.28% 10.57% 8.70% 117.57% -
  Horiz. % 270.95% 341.89% 304.05% 261.49% 236.49% 217.57% 100.00%
P/EPS 37.86 156.00 210.00 108.33 46.00 26.25 14.08 17.91%
  YoY % -75.73% -25.71% 93.85% 135.50% 75.24% 86.43% -
  Horiz. % 268.89% 1,107.95% 1,491.48% 769.39% 326.70% 186.43% 100.00%
EY 2.64 0.64 0.48 0.92 2.17 3.81 7.10 -15.19%
  YoY % 312.50% 33.33% -47.83% -57.60% -43.04% -46.34% -
  Horiz. % 37.18% 9.01% 6.76% 12.96% 30.56% 53.66% 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 0.72 0.73 0.59 0.65 0.66 0.66 0.48 6.99%
  YoY % -1.37% 23.73% -9.23% -1.52% 0.00% 37.50% -
  Horiz. % 150.00% 152.08% 122.92% 135.42% 137.50% 137.50% 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.
 


 

1774 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.190.00 
 KOTRA 1.300.00 
 PALETTE 0.0750.00 
 PINEAPP 0.340.00 
 PUC 0.1350.00 
 WILLOW 1.520.00 
 IRIS 0.210.00 
 BTECH 0.3850.00 
 3A 1.630.00 
 M3TECH 0.080.00 
Partners & Brokers