Highlights

[HEXZA] YoY Quarter Result on 2009-12-31 [#2]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 25-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     4.84%    YoY -     199.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 30,146 38,539 39,084 38,016 37,463 38,165 0 -
  YoY % -21.78% -1.39% 2.81% 1.48% -1.84% 0.00% -
  Horiz. % 78.99% 100.98% 102.41% 99.61% 98.16% 100.00% -
PBT 1,823 2,885 4,092 6,788 -6,456 5,851 0 -
  YoY % -36.81% -29.50% -39.72% 205.14% -210.34% 0.00% -
  Horiz. % 31.16% 49.31% 69.94% 116.01% -110.34% 100.00% -
Tax -628 -523 -981 -1,384 556 -1,059 0 -
  YoY % -20.08% 46.69% 29.12% -348.92% 152.50% 0.00% -
  Horiz. % 59.30% 49.39% 92.63% 130.69% -52.50% 100.00% -
NP 1,195 2,362 3,111 5,404 -5,900 4,792 0 -
  YoY % -49.41% -24.08% -42.43% 191.59% -223.12% 0.00% -
  Horiz. % 24.94% 49.29% 64.92% 112.77% -123.12% 100.00% -
NP to SH 1,000 2,177 2,835 5,095 -5,130 4,565 0 -
  YoY % -54.07% -23.21% -44.36% 199.32% -212.38% 0.00% -
  Horiz. % 21.91% 47.69% 62.10% 111.61% -112.38% 100.00% -
Tax Rate 34.45 % 18.13 % 23.97 % 20.39 % - % 18.10 % - % -
  YoY % 90.02% -24.36% 17.56% 0.00% 0.00% 0.00% -
  Horiz. % 190.33% 100.17% 132.43% 112.65% 0.00% 100.00% -
Total Cost 28,951 36,177 35,973 32,612 43,363 33,373 0 -
  YoY % -19.97% 0.57% 10.31% -24.79% 29.93% 0.00% -
  Horiz. % 86.75% 108.40% 107.79% 97.72% 129.93% 100.00% -
Net Worth 207,999 195,929 208,574 191,571 139,909 170,861 - -
  YoY % 6.16% -6.06% 8.88% 36.93% -18.12% 0.00% -
  Horiz. % 121.74% 114.67% 122.07% 112.12% 81.88% 100.00% -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 207,999 195,929 208,574 191,571 139,909 170,861 - -
  YoY % 6.16% -6.06% 8.88% 36.93% -18.12% 0.00% -
  Horiz. % 121.74% 114.67% 122.07% 112.12% 81.88% 100.00% -
NOSH 200,000 197,909 202,500 203,800 155,454 130,428 128,613 7.63%
  YoY % 1.06% -2.27% -0.64% 31.10% 19.19% 1.41% -
  Horiz. % 155.51% 153.88% 157.45% 158.46% 120.87% 101.41% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.96 % 6.13 % 7.96 % 14.22 % -15.75 % 12.56 % - % -
  YoY % -35.40% -22.99% -44.02% 190.29% -225.40% 0.00% -
  Horiz. % 31.53% 48.81% 63.38% 113.22% -125.40% 100.00% -
ROE 0.48 % 1.11 % 1.36 % 2.66 % -3.67 % 2.67 % - % -
  YoY % -56.76% -18.38% -48.87% 172.48% -237.45% 0.00% -
  Horiz. % 17.98% 41.57% 50.94% 99.63% -137.45% 100.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.07 19.47 19.30 18.65 24.10 29.26 - -
  YoY % -22.60% 0.88% 3.49% -22.61% -17.63% 0.00% -
  Horiz. % 51.50% 66.54% 65.96% 63.74% 82.37% 100.00% -
EPS 0.50 1.10 1.40 2.50 -3.30 3.50 0.00 -
  YoY % -54.55% -21.43% -44.00% 175.76% -194.29% 0.00% -
  Horiz. % 14.29% 31.43% 40.00% 71.43% -94.29% 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 1.0400 0.9900 1.0300 0.9400 0.9000 1.3100 - -
  YoY % 5.05% -3.88% 9.57% 4.44% -31.30% 0.00% -
  Horiz. % 79.39% 75.57% 78.63% 71.76% 68.70% 100.00% -
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 15.04 19.23 19.50 18.97 18.70 19.05 - -
  YoY % -21.79% -1.38% 2.79% 1.44% -1.84% 0.00% -
  Horiz. % 78.95% 100.94% 102.36% 99.58% 98.16% 100.00% -
EPS 0.50 1.09 1.41 2.54 -2.56 2.28 0.00 -
  YoY % -54.13% -22.70% -44.49% 199.22% -212.28% 0.00% -
  Horiz. % 21.93% 47.81% 61.84% 111.40% -112.28% 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 1.0380 0.9778 1.0409 0.9560 0.6982 0.8527 - -
  YoY % 6.16% -6.06% 8.88% 36.92% -18.12% 0.00% -
  Horiz. % 121.73% 114.67% 122.07% 112.11% 81.88% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.5600 0.5600 0.6200 0.5600 0.4400 0.6900 0.6100 -
P/RPS 3.72 2.88 3.21 3.00 1.83 2.36 0.00 -
  YoY % 29.17% -10.28% 7.00% 63.93% -22.46% 0.00% -
  Horiz. % 157.63% 122.03% 136.02% 127.12% 77.54% 100.00% -
P/EPS 112.00 50.91 44.29 22.40 -13.33 19.71 0.00 -
  YoY % 120.00% 14.95% 97.72% 268.04% -167.63% 0.00% -
  Horiz. % 568.24% 258.30% 224.71% 113.65% -67.63% 100.00% -
EY 0.89 1.96 2.26 4.46 -7.50 5.07 0.00 -
  YoY % -54.59% -13.27% -49.33% 159.47% -247.93% 0.00% -
  Horiz. % 17.55% 38.66% 44.58% 87.97% -147.93% 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 0.54 0.57 0.60 0.60 0.49 0.53 0.00 -
  YoY % -5.26% -5.00% 0.00% 22.45% -7.55% 0.00% -
  Horiz. % 101.89% 107.55% 113.21% 113.21% 92.45% 100.00% -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 21/02/12 24/02/11 25/02/10 27/02/09 21/02/08 - -
Price 0.5650 0.6200 0.6100 0.5700 0.4100 0.6600 0.0000 -
P/RPS 3.75 3.18 3.16 3.06 1.70 2.26 0.00 -
  YoY % 17.92% 0.63% 3.27% 80.00% -24.78% 0.00% -
  Horiz. % 165.93% 140.71% 139.82% 135.40% 75.22% 100.00% -
P/EPS 113.00 56.36 43.57 22.80 -12.42 18.86 0.00 -
  YoY % 100.50% 29.36% 91.10% 283.57% -165.85% 0.00% -
  Horiz. % 599.15% 298.83% 231.02% 120.89% -65.85% 100.00% -
EY 0.88 1.77 2.30 4.39 -8.05 5.30 0.00 -
  YoY % -50.28% -23.04% -47.61% 154.53% -251.89% 0.00% -
  Horiz. % 16.60% 33.40% 43.40% 82.83% -151.89% 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 0.54 0.63 0.59 0.61 0.46 0.50 0.00 -
  YoY % -14.29% 6.78% -3.28% 32.61% -8.00% 0.00% -
  Horiz. % 108.00% 126.00% 118.00% 122.00% 92.00% 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.
 


 

379  365  508  599 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.215-0.03 
 TRIVE-WB 0.055-0.005 
 NOTION 0.735+0.035 
 INTA 0.365+0.05 
 ASIABIO 0.18-0.005 
 HUBLINE 0.185-0.005 
 HIBISCS 0.695-0.005 
 VIVOCOM 0.14-0.005 
 COMFORT 1.10+0.125 
 PUC 0.165+0.005 
Partners & Brokers