Highlights

[HEXZA] YoY Quarter Result on 2012-09-30 [#1]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 26-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -54.93%    YoY -     -47.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 37,271 39,261 31,440 31,335 35,485 38,687 39,591 -1.00%
  YoY % -5.07% 24.88% 0.34% -11.70% -8.28% -2.28% -
  Horiz. % 94.14% 99.17% 79.41% 79.15% 89.63% 97.72% 100.00%
PBT 9,090 6,173 1,193 399 1,822 4,459 6,416 5.98%
  YoY % 47.25% 417.44% 199.00% -78.10% -59.14% -30.50% -
  Horiz. % 141.68% 96.21% 18.59% 6.22% 28.40% 69.50% 100.00%
Tax -946 -1,396 -166 312 -270 -995 -1,221 -4.16%
  YoY % 32.23% -740.96% -153.21% 215.56% 72.86% 18.51% -
  Horiz. % 77.48% 114.33% 13.60% -25.55% 22.11% 81.49% 100.00%
NP 8,144 4,777 1,027 711 1,552 3,464 5,195 7.78%
  YoY % 70.48% 365.14% 44.44% -54.19% -55.20% -33.32% -
  Horiz. % 156.77% 91.95% 19.77% 13.69% 29.87% 66.68% 100.00%
NP to SH 7,886 4,157 1,020 672 1,269 2,942 4,860 8.40%
  YoY % 89.70% 307.55% 51.79% -47.04% -56.87% -39.47% -
  Horiz. % 162.26% 85.53% 20.99% 13.83% 26.11% 60.53% 100.00%
Tax Rate 10.41 % 22.61 % 13.91 % -78.20 % 14.82 % 22.31 % 19.03 % -9.56%
  YoY % -53.96% 62.54% 117.79% -627.67% -33.57% 17.24% -
  Horiz. % 54.70% 118.81% 73.10% -410.93% 77.88% 117.24% 100.00%
Total Cost 29,127 34,484 30,413 30,624 33,933 35,223 34,396 -2.73%
  YoY % -15.53% 13.39% -0.69% -9.75% -3.66% 2.40% -
  Horiz. % 84.68% 100.26% 88.42% 89.03% 98.65% 102.40% 100.00%
Net Worth 226,469 217,747 218,280 239,680 211,499 203,978 192,374 2.76%
  YoY % 4.01% -0.24% -8.93% 13.32% 3.69% 6.03% -
  Horiz. % 117.72% 113.19% 113.47% 124.59% 109.94% 106.03% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 226,469 217,747 218,280 239,680 211,499 203,978 192,374 2.76%
  YoY % 4.01% -0.24% -8.93% 13.32% 3.69% 6.03% -
  Horiz. % 117.72% 113.19% 113.47% 124.59% 109.94% 106.03% 100.00%
NOSH 202,205 197,952 204,000 223,999 211,499 196,133 202,499 -0.02%
  YoY % 2.15% -2.96% -8.93% 5.91% 7.83% -3.14% -
  Horiz. % 99.85% 97.75% 100.74% 110.62% 104.44% 96.86% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 21.85 % 12.17 % 3.27 % 2.27 % 4.37 % 8.95 % 13.12 % 8.87%
  YoY % 79.54% 272.17% 44.05% -48.05% -51.17% -31.78% -
  Horiz. % 166.54% 92.76% 24.92% 17.30% 33.31% 68.22% 100.00%
ROE 3.48 % 1.91 % 0.47 % 0.28 % 0.60 % 1.44 % 2.53 % 5.45%
  YoY % 82.20% 306.38% 67.86% -53.33% -58.33% -43.08% -
  Horiz. % 137.55% 75.49% 18.58% 11.07% 23.72% 56.92% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.43 19.83 15.41 13.99 16.78 19.72 19.55 -0.98%
  YoY % -7.06% 28.68% 10.15% -16.63% -14.91% 0.87% -
  Horiz. % 94.27% 101.43% 78.82% 71.56% 85.83% 100.87% 100.00%
EPS 3.90 2.10 0.50 0.30 0.60 1.50 2.40 8.42%
  YoY % 85.71% 320.00% 66.67% -50.00% -60.00% -37.50% -
  Horiz. % 162.50% 87.50% 20.83% 12.50% 25.00% 62.50% 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 1.1200 1.1000 1.0700 1.0700 1.0000 1.0400 0.9500 2.78%
  YoY % 1.82% 2.80% 0.00% 7.00% -3.85% 9.47% -
  Horiz. % 117.89% 115.79% 112.63% 112.63% 105.26% 109.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 18.60 19.59 15.69 15.64 17.71 19.31 19.76 -1.00%
  YoY % -5.05% 24.86% 0.32% -11.69% -8.29% -2.28% -
  Horiz. % 94.13% 99.14% 79.40% 79.15% 89.63% 97.72% 100.00%
EPS 3.94 2.07 0.51 0.34 0.63 1.47 2.43 8.38%
  YoY % 90.34% 305.88% 50.00% -46.03% -57.14% -39.51% -
  Horiz. % 162.14% 85.19% 20.99% 13.99% 25.93% 60.49% 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 1.1302 1.0867 1.0893 1.1961 1.0555 1.0180 0.9601 2.75%
  YoY % 4.00% -0.24% -8.93% 13.32% 3.68% 6.03% -
  Horiz. % 117.72% 113.19% 113.46% 124.58% 109.94% 106.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.8400 0.8100 0.6100 0.6000 0.5700 0.6200 0.5700 -
P/RPS 4.56 4.08 3.96 4.29 3.40 3.14 2.92 7.71%
  YoY % 11.76% 3.03% -7.69% 26.18% 8.28% 7.53% -
  Horiz. % 156.16% 139.73% 135.62% 146.92% 116.44% 107.53% 100.00%
P/EPS 21.54 38.57 122.00 200.00 95.00 41.33 23.75 -1.61%
  YoY % -44.15% -68.39% -39.00% 110.53% 129.86% 74.02% -
  Horiz. % 90.69% 162.40% 513.68% 842.11% 400.00% 174.02% 100.00%
EY 4.64 2.59 0.82 0.50 1.05 2.42 4.21 1.63%
  YoY % 79.15% 215.85% 64.00% -52.38% -56.61% -42.52% -
  Horiz. % 110.21% 61.52% 19.48% 11.88% 24.94% 57.48% 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 0.75 0.74 0.57 0.56 0.57 0.60 0.60 3.79%
  YoY % 1.35% 29.82% 1.79% -1.75% -5.00% 0.00% -
  Horiz. % 125.00% 123.33% 95.00% 93.33% 95.00% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 21/11/14 08/11/13 26/11/12 25/11/11 19/11/10 20/11/09 -
Price 0.9350 0.7950 0.7800 0.6300 0.6500 0.6900 0.6300 -
P/RPS 5.07 4.01 5.06 4.50 3.87 3.50 3.22 7.86%
  YoY % 26.43% -20.75% 12.44% 16.28% 10.57% 8.70% -
  Horiz. % 157.45% 124.53% 157.14% 139.75% 120.19% 108.70% 100.00%
P/EPS 23.97 37.86 156.00 210.00 108.33 46.00 26.25 -1.50%
  YoY % -36.69% -75.73% -25.71% 93.85% 135.50% 75.24% -
  Horiz. % 91.31% 144.23% 594.29% 800.00% 412.69% 175.24% 100.00%
EY 4.17 2.64 0.64 0.48 0.92 2.17 3.81 1.52%
  YoY % 57.95% 312.50% 33.33% -47.83% -57.60% -43.04% -
  Horiz. % 109.45% 69.29% 16.80% 12.60% 24.15% 56.96% 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 0.83 0.72 0.73 0.59 0.65 0.66 0.66 3.89%
  YoY % 15.28% -1.37% 23.73% -9.23% -1.52% 0.00% -
  Horiz. % 125.76% 109.09% 110.61% 89.39% 98.48% 100.00% 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.
 


 

464  277  488  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 JAG 0.145-0.01 
 LCTITAN-CE 0.345+0.145 
 STRAITS-WA 0.13+0.03 
 IFCAMSC 0.41+0.015 
 UMWOG 0.31+0.025 
 LCTITAN-CB 0.035+0.005 
 MTOUCHE 0.30-0.045 
 LCTITAN-CF 0.06+0.02 
 ARMADA 0.74+0.02 
 TAGB 0.375+0.005 
Partners & Brokers