Highlights

[HEXZA] YoY Quarter Result on 2016-09-30 [#1]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 18-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     259.82%    YoY -     87.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 34,301 37,271 39,261 31,440 31,335 35,485 38,687 -1.98%
  YoY % -7.97% -5.07% 24.88% 0.34% -11.70% -8.28% -
  Horiz. % 88.66% 96.34% 101.48% 81.27% 81.00% 91.72% 100.00%
PBT 15,468 9,090 6,173 1,193 399 1,822 4,459 23.01%
  YoY % 70.17% 47.25% 417.44% 199.00% -78.10% -59.14% -
  Horiz. % 346.89% 203.86% 138.44% 26.75% 8.95% 40.86% 100.00%
Tax -130 -946 -1,396 -166 312 -270 -995 -28.74%
  YoY % 86.26% 32.23% -740.96% -153.21% 215.56% 72.86% -
  Horiz. % 13.07% 95.08% 140.30% 16.68% -31.36% 27.14% 100.00%
NP 15,338 8,144 4,777 1,027 711 1,552 3,464 28.12%
  YoY % 88.33% 70.48% 365.14% 44.44% -54.19% -55.20% -
  Horiz. % 442.78% 235.10% 137.90% 29.65% 20.53% 44.80% 100.00%
NP to SH 14,810 7,886 4,157 1,020 672 1,269 2,942 30.88%
  YoY % 87.80% 89.70% 307.55% 51.79% -47.04% -56.87% -
  Horiz. % 503.40% 268.05% 141.30% 34.67% 22.84% 43.13% 100.00%
Tax Rate 0.84 % 10.41 % 22.61 % 13.91 % -78.20 % 14.82 % 22.31 % -42.08%
  YoY % -91.93% -53.96% 62.54% 117.79% -627.67% -33.57% -
  Horiz. % 3.77% 46.66% 101.34% 62.35% -350.52% 66.43% 100.00%
Total Cost 18,963 29,127 34,484 30,413 30,624 33,933 35,223 -9.80%
  YoY % -34.90% -15.53% 13.39% -0.69% -9.75% -3.66% -
  Horiz. % 53.84% 82.69% 97.90% 86.34% 86.94% 96.34% 100.00%
Net Worth 236,159 226,469 217,747 218,280 239,680 211,499 203,978 2.47%
  YoY % 4.28% 4.01% -0.24% -8.93% 13.32% 3.69% -
  Horiz. % 115.78% 111.03% 106.75% 107.01% 117.50% 103.69% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 236,159 226,469 217,747 218,280 239,680 211,499 203,978 2.47%
  YoY % 4.28% 4.01% -0.24% -8.93% 13.32% 3.69% -
  Horiz. % 115.78% 111.03% 106.75% 107.01% 117.50% 103.69% 100.00%
NOSH 200,135 202,205 197,952 204,000 223,999 211,499 196,133 0.34%
  YoY % -1.02% 2.15% -2.96% -8.93% 5.91% 7.83% -
  Horiz. % 102.04% 103.10% 100.93% 104.01% 114.21% 107.83% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 44.72 % 21.85 % 12.17 % 3.27 % 2.27 % 4.37 % 8.95 % 30.72%
  YoY % 104.67% 79.54% 272.17% 44.05% -48.05% -51.17% -
  Horiz. % 499.66% 244.13% 135.98% 36.54% 25.36% 48.83% 100.00%
ROE 6.27 % 3.48 % 1.91 % 0.47 % 0.28 % 0.60 % 1.44 % 27.76%
  YoY % 80.17% 82.20% 306.38% 67.86% -53.33% -58.33% -
  Horiz. % 435.42% 241.67% 132.64% 32.64% 19.44% 41.67% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.14 18.43 19.83 15.41 13.99 16.78 19.72 -2.31%
  YoY % -7.00% -7.06% 28.68% 10.15% -16.63% -14.91% -
  Horiz. % 86.92% 93.46% 100.56% 78.14% 70.94% 85.09% 100.00%
EPS 7.40 3.90 2.10 0.50 0.30 0.60 1.50 30.44%
  YoY % 89.74% 85.71% 320.00% 66.67% -50.00% -60.00% -
  Horiz. % 493.33% 260.00% 140.00% 33.33% 20.00% 40.00% 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 1.1800 1.1200 1.1000 1.0700 1.0700 1.0000 1.0400 2.13%
  YoY % 5.36% 1.82% 2.80% 0.00% 7.00% -3.85% -
  Horiz. % 113.46% 107.69% 105.77% 102.88% 102.88% 96.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.12 18.60 19.59 15.69 15.64 17.71 19.31 -1.98%
  YoY % -7.96% -5.05% 24.86% 0.32% -11.69% -8.29% -
  Horiz. % 88.66% 96.32% 101.45% 81.25% 80.99% 91.71% 100.00%
EPS 7.39 3.94 2.07 0.51 0.34 0.63 1.47 30.85%
  YoY % 87.56% 90.34% 305.88% 50.00% -46.03% -57.14% -
  Horiz. % 502.72% 268.03% 140.82% 34.69% 23.13% 42.86% 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 1.1786 1.1302 1.0867 1.0893 1.1961 1.0555 1.0180 2.47%
  YoY % 4.28% 4.00% -0.24% -8.93% 13.32% 3.68% -
  Horiz. % 115.78% 111.02% 106.75% 107.00% 117.50% 103.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.9200 0.8400 0.8100 0.6100 0.6000 0.5700 0.6200 -
P/RPS 5.37 4.56 4.08 3.96 4.29 3.40 3.14 9.35%
  YoY % 17.76% 11.76% 3.03% -7.69% 26.18% 8.28% -
  Horiz. % 171.02% 145.22% 129.94% 126.11% 136.62% 108.28% 100.00%
P/EPS 12.43 21.54 38.57 122.00 200.00 95.00 41.33 -18.13%
  YoY % -42.29% -44.15% -68.39% -39.00% 110.53% 129.86% -
  Horiz. % 30.08% 52.12% 93.32% 295.19% 483.91% 229.86% 100.00%
EY 8.04 4.64 2.59 0.82 0.50 1.05 2.42 22.13%
  YoY % 73.28% 79.15% 215.85% 64.00% -52.38% -56.61% -
  Horiz. % 332.23% 191.74% 107.02% 33.88% 20.66% 43.39% 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 0.78 0.75 0.74 0.57 0.56 0.57 0.60 4.47%
  YoY % 4.00% 1.35% 29.82% 1.79% -1.75% -5.00% -
  Horiz. % 130.00% 125.00% 123.33% 95.00% 93.33% 95.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 19/11/15 21/11/14 08/11/13 26/11/12 25/11/11 19/11/10 -
Price 0.9250 0.9350 0.7950 0.7800 0.6300 0.6500 0.6900 -
P/RPS 5.40 5.07 4.01 5.06 4.50 3.87 3.50 7.49%
  YoY % 6.51% 26.43% -20.75% 12.44% 16.28% 10.57% -
  Horiz. % 154.29% 144.86% 114.57% 144.57% 128.57% 110.57% 100.00%
P/EPS 12.50 23.97 37.86 156.00 210.00 108.33 46.00 -19.50%
  YoY % -47.85% -36.69% -75.73% -25.71% 93.85% 135.50% -
  Horiz. % 27.17% 52.11% 82.30% 339.13% 456.52% 235.50% 100.00%
EY 8.00 4.17 2.64 0.64 0.48 0.92 2.17 24.27%
  YoY % 91.85% 57.95% 312.50% 33.33% -47.83% -57.60% -
  Horiz. % 368.66% 192.17% 121.66% 29.49% 22.12% 42.40% 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 0.78 0.83 0.72 0.73 0.59 0.65 0.66 2.82%
  YoY % -6.02% 15.28% -1.37% 23.73% -9.23% -1.52% -
  Horiz. % 118.18% 125.76% 109.09% 110.61% 89.39% 98.48% 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.
 


 

442  257  503  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP 0.045+0.005 
 ASIABIO 0.16+0.005 
 SENERGY 1.62+0.05 
 ANZO 0.140.00 
 PASUKGB 0.19+0.005 
 COMFORT 0.885-0.025 
 BIOOSMO 0.095+0.01 
 MPAY 0.245+0.035 
 ANZO-WC 0.055-0.005 
 JETSON 0.485+0.04 
Partners & Brokers