Highlights

[HEXZA] YoY Quarter Result on 2014-09-30 [#1]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     33.32%    YoY -     307.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 25,033 34,301 37,271 39,261 31,440 31,335 35,485 -5.64%
  YoY % -27.02% -7.97% -5.07% 24.88% 0.34% -11.70% -
  Horiz. % 70.55% 96.66% 105.03% 110.64% 88.60% 88.30% 100.00%
PBT -24,029 15,468 9,090 6,173 1,193 399 1,822 -
  YoY % -255.35% 70.17% 47.25% 417.44% 199.00% -78.10% -
  Horiz. % -1,318.83% 848.96% 498.90% 338.80% 65.48% 21.90% 100.00%
Tax -907 -130 -946 -1,396 -166 312 -270 22.36%
  YoY % -597.69% 86.26% 32.23% -740.96% -153.21% 215.56% -
  Horiz. % 335.93% 48.15% 350.37% 517.04% 61.48% -115.56% 100.00%
NP -24,936 15,338 8,144 4,777 1,027 711 1,552 -
  YoY % -262.58% 88.33% 70.48% 365.14% 44.44% -54.19% -
  Horiz. % -1,606.70% 988.27% 524.74% 307.80% 66.17% 45.81% 100.00%
NP to SH -25,283 14,810 7,886 4,157 1,020 672 1,269 -
  YoY % -270.72% 87.80% 89.70% 307.55% 51.79% -47.04% -
  Horiz. % -1,992.36% 1,167.06% 621.43% 327.58% 80.38% 52.96% 100.00%
Tax Rate - % 0.84 % 10.41 % 22.61 % 13.91 % -78.20 % 14.82 % -
  YoY % 0.00% -91.93% -53.96% 62.54% 117.79% -627.67% -
  Horiz. % 0.00% 5.67% 70.24% 152.56% 93.86% -527.67% 100.00%
Total Cost 49,969 18,963 29,127 34,484 30,413 30,624 33,933 6.66%
  YoY % 163.51% -34.90% -15.53% 13.39% -0.69% -9.75% -
  Horiz. % 147.26% 55.88% 85.84% 101.62% 89.63% 90.25% 100.00%
Net Worth 218,718 236,159 226,469 217,747 218,280 239,680 211,499 0.56%
  YoY % -7.39% 4.28% 4.01% -0.24% -8.93% 13.32% -
  Horiz. % 103.41% 111.66% 107.08% 102.95% 103.21% 113.32% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 218,718 236,159 226,469 217,747 218,280 239,680 211,499 0.56%
  YoY % -7.39% 4.28% 4.01% -0.24% -8.93% 13.32% -
  Horiz. % 103.41% 111.66% 107.08% 102.95% 103.21% 113.32% 100.00%
NOSH 200,658 200,135 202,205 197,952 204,000 223,999 211,499 -0.87%
  YoY % 0.26% -1.02% 2.15% -2.96% -8.93% 5.91% -
  Horiz. % 94.87% 94.63% 95.61% 93.59% 96.45% 105.91% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -99.61 % 44.72 % 21.85 % 12.17 % 3.27 % 2.27 % 4.37 % -
  YoY % -322.74% 104.67% 79.54% 272.17% 44.05% -48.05% -
  Horiz. % -2,279.41% 1,023.34% 500.00% 278.49% 74.83% 51.95% 100.00%
ROE -11.56 % 6.27 % 3.48 % 1.91 % 0.47 % 0.28 % 0.60 % -
  YoY % -284.37% 80.17% 82.20% 306.38% 67.86% -53.33% -
  Horiz. % -1,926.67% 1,045.00% 580.00% 318.33% 78.33% 46.67% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.48 17.14 18.43 19.83 15.41 13.99 16.78 -4.81%
  YoY % -27.19% -7.00% -7.06% 28.68% 10.15% -16.63% -
  Horiz. % 74.37% 102.15% 109.83% 118.18% 91.84% 83.37% 100.00%
EPS -12.60 7.40 3.90 2.10 0.50 0.30 0.60 -
  YoY % -270.27% 89.74% 85.71% 320.00% 66.67% -50.00% -
  Horiz. % -2,100.00% 1,233.33% 650.00% 350.00% 83.33% 50.00% 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 1.0900 1.1800 1.1200 1.1000 1.0700 1.0700 1.0000 1.45%
  YoY % -7.63% 5.36% 1.82% 2.80% 0.00% 7.00% -
  Horiz. % 109.00% 118.00% 112.00% 110.00% 107.00% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,658
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.48 17.09 18.57 19.57 15.67 15.62 17.68 -5.63%
  YoY % -26.97% -7.97% -5.11% 24.89% 0.32% -11.65% -
  Horiz. % 70.59% 96.66% 105.03% 110.69% 88.63% 88.35% 100.00%
EPS -12.60 7.38 3.93 2.07 0.51 0.33 0.63 -
  YoY % -270.73% 87.79% 89.86% 305.88% 54.55% -47.62% -
  Horiz. % -2,000.00% 1,171.43% 623.81% 328.57% 80.95% 52.38% 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 1.0900 1.1769 1.1286 1.0852 1.0878 1.1945 1.0540 0.56%
  YoY % -7.38% 4.28% 4.00% -0.24% -8.93% 13.33% -
  Horiz. % 103.42% 111.66% 107.08% 102.96% 103.21% 113.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.9250 0.9200 0.8400 0.8100 0.6100 0.6000 0.5700 -
P/RPS 7.41 5.37 4.56 4.08 3.96 4.29 3.40 13.85%
  YoY % 37.99% 17.76% 11.76% 3.03% -7.69% 26.18% -
  Horiz. % 217.94% 157.94% 134.12% 120.00% 116.47% 126.18% 100.00%
P/EPS -7.34 12.43 21.54 38.57 122.00 200.00 95.00 -
  YoY % -159.05% -42.29% -44.15% -68.39% -39.00% 110.53% -
  Horiz. % -7.73% 13.08% 22.67% 40.60% 128.42% 210.53% 100.00%
EY -13.62 8.04 4.64 2.59 0.82 0.50 1.05 -
  YoY % -269.40% 73.28% 79.15% 215.85% 64.00% -52.38% -
  Horiz. % -1,297.14% 765.71% 441.90% 246.67% 78.10% 47.62% 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 0.85 0.78 0.75 0.74 0.57 0.56 0.57 6.88%
  YoY % 8.97% 4.00% 1.35% 29.82% 1.79% -1.75% -
  Horiz. % 149.12% 136.84% 131.58% 129.82% 100.00% 98.25% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 18/11/16 19/11/15 21/11/14 08/11/13 26/11/12 25/11/11 -
Price 0.9400 0.9250 0.9350 0.7950 0.7800 0.6300 0.6500 -
P/RPS 7.53 5.40 5.07 4.01 5.06 4.50 3.87 11.72%
  YoY % 39.44% 6.51% 26.43% -20.75% 12.44% 16.28% -
  Horiz. % 194.57% 139.53% 131.01% 103.62% 130.75% 116.28% 100.00%
P/EPS -7.46 12.50 23.97 37.86 156.00 210.00 108.33 -
  YoY % -159.68% -47.85% -36.69% -75.73% -25.71% 93.85% -
  Horiz. % -6.89% 11.54% 22.13% 34.95% 144.00% 193.85% 100.00%
EY -13.40 8.00 4.17 2.64 0.64 0.48 0.92 -
  YoY % -267.50% 91.85% 57.95% 312.50% 33.33% -47.83% -
  Horiz. % -1,456.52% 869.57% 453.26% 286.96% 69.57% 52.17% 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 0.86 0.78 0.83 0.72 0.73 0.59 0.65 4.77%
  YoY % 10.26% -6.02% 15.28% -1.37% 23.73% -9.23% -
  Horiz. % 132.31% 120.00% 127.69% 110.77% 112.31% 90.77% 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.
 


 

516  277  489  585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.0450.00 
 PUC 0.26+0.005 
 TRIVE 0.055+0.01 
 HIBISCS 0.83+0.015 
 SAPNRG 0.81-0.005 
 PUC-WB 0.155+0.005 
 DNEX-WD 0.22+0.005 
 FRONTKN 0.425+0.01 
 DNEX 0.465+0.01 
 DGSB 0.085+0.005 
Partners & Brokers