Highlights

[HEXZA] YoY Quarter Result on 2012-12-31 [#2]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     48.81%    YoY -     -54.07%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 36,648 37,897 36,285 30,146 38,539 39,084 38,016 -0.61%
  YoY % -3.30% 4.44% 20.36% -21.78% -1.39% 2.81% -
  Horiz. % 96.40% 99.69% 95.45% 79.30% 101.38% 102.81% 100.00%
PBT 3,829 5,785 3,408 1,823 2,885 4,092 6,788 -9.10%
  YoY % -33.81% 69.75% 86.94% -36.81% -29.50% -39.72% -
  Horiz. % 56.41% 85.22% 50.21% 26.86% 42.50% 60.28% 100.00%
Tax -865 -1,055 -677 -628 -523 -981 -1,384 -7.53%
  YoY % 18.01% -55.83% -7.80% -20.08% 46.69% 29.12% -
  Horiz. % 62.50% 76.23% 48.92% 45.38% 37.79% 70.88% 100.00%
NP 2,964 4,730 2,731 1,195 2,362 3,111 5,404 -9.52%
  YoY % -37.34% 73.20% 128.54% -49.41% -24.08% -42.43% -
  Horiz. % 54.85% 87.53% 50.54% 22.11% 43.71% 57.57% 100.00%
NP to SH 2,719 4,266 2,609 1,000 2,177 2,835 5,095 -9.93%
  YoY % -36.26% 63.51% 160.90% -54.07% -23.21% -44.36% -
  Horiz. % 53.37% 83.73% 51.21% 19.63% 42.73% 55.64% 100.00%
Tax Rate 22.59 % 18.24 % 19.87 % 34.45 % 18.13 % 23.97 % 20.39 % 1.72%
  YoY % 23.85% -8.20% -42.32% 90.02% -24.36% 17.56% -
  Horiz. % 110.79% 89.46% 97.45% 168.96% 88.92% 117.56% 100.00%
Total Cost 33,684 33,167 33,554 28,951 36,177 35,973 32,612 0.54%
  YoY % 1.56% -1.15% 15.90% -19.97% 0.57% 10.31% -
  Horiz. % 103.29% 101.70% 102.89% 88.77% 110.93% 110.31% 100.00%
Net Worth 209,751 215,331 210,726 207,999 195,929 208,574 191,571 1.52%
  YoY % -2.59% 2.19% 1.31% 6.16% -6.06% 8.88% -
  Horiz. % 109.49% 112.40% 110.00% 108.58% 102.27% 108.88% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 209,751 215,331 210,726 207,999 195,929 208,574 191,571 1.52%
  YoY % -2.59% 2.19% 1.31% 6.16% -6.06% 8.88% -
  Horiz. % 109.49% 112.40% 110.00% 108.58% 102.27% 108.88% 100.00%
NOSH 194,214 203,142 200,692 200,000 197,909 202,500 203,800 -0.80%
  YoY % -4.40% 1.22% 0.35% 1.06% -2.27% -0.64% -
  Horiz. % 95.30% 99.68% 98.48% 98.14% 97.11% 99.36% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.09 % 12.48 % 7.53 % 3.96 % 6.13 % 7.96 % 14.22 % -8.97%
  YoY % -35.18% 65.74% 90.15% -35.40% -22.99% -44.02% -
  Horiz. % 56.89% 87.76% 52.95% 27.85% 43.11% 55.98% 100.00%
ROE 1.30 % 1.98 % 1.24 % 0.48 % 1.11 % 1.36 % 2.66 % -11.24%
  YoY % -34.34% 59.68% 158.33% -56.76% -18.38% -48.87% -
  Horiz. % 48.87% 74.44% 46.62% 18.05% 41.73% 51.13% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.87 18.66 18.08 15.07 19.47 19.30 18.65 0.20%
  YoY % 1.13% 3.21% 19.97% -22.60% 0.88% 3.49% -
  Horiz. % 101.18% 100.05% 96.94% 80.80% 104.40% 103.49% 100.00%
EPS 1.40 2.10 1.30 0.50 1.10 1.40 2.50 -9.21%
  YoY % -33.33% 61.54% 160.00% -54.55% -21.43% -44.00% -
  Horiz. % 56.00% 84.00% 52.00% 20.00% 44.00% 56.00% 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 1.0800 1.0600 1.0500 1.0400 0.9900 1.0300 0.9400 2.34%
  YoY % 1.89% 0.95% 0.96% 5.05% -3.88% 9.57% -
  Horiz. % 114.89% 112.77% 111.70% 110.64% 105.32% 109.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,658
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 18.26 18.89 18.08 15.02 19.21 19.48 18.95 -0.62%
  YoY % -3.34% 4.48% 20.37% -21.81% -1.39% 2.80% -
  Horiz. % 96.36% 99.68% 95.41% 79.26% 101.37% 102.80% 100.00%
EPS 1.36 2.13 1.30 0.50 1.08 1.41 2.54 -9.88%
  YoY % -36.15% 63.85% 160.00% -53.70% -23.40% -44.49% -
  Horiz. % 53.54% 83.86% 51.18% 19.69% 42.52% 55.51% 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 1.0453 1.0731 1.0502 1.0366 0.9764 1.0395 0.9547 1.52%
  YoY % -2.59% 2.18% 1.31% 6.17% -6.07% 8.88% -
  Horiz. % 109.49% 112.40% 110.00% 108.58% 102.27% 108.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.9100 0.6750 0.6550 0.5600 0.5600 0.6200 0.5600 -
P/RPS 4.82 3.62 3.62 3.72 2.88 3.21 3.00 8.22%
  YoY % 33.15% 0.00% -2.69% 29.17% -10.28% 7.00% -
  Horiz. % 160.67% 120.67% 120.67% 124.00% 96.00% 107.00% 100.00%
P/EPS 65.00 32.14 50.38 112.00 50.91 44.29 22.40 19.42%
  YoY % 102.24% -36.20% -55.02% 120.00% 14.95% 97.72% -
  Horiz. % 290.18% 143.48% 224.91% 500.00% 227.28% 197.72% 100.00%
EY 1.54 3.11 1.98 0.89 1.96 2.26 4.46 -16.23%
  YoY % -50.48% 57.07% 122.47% -54.59% -13.27% -49.33% -
  Horiz. % 34.53% 69.73% 44.39% 19.96% 43.95% 50.67% 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 0.84 0.64 0.62 0.54 0.57 0.60 0.60 5.77%
  YoY % 31.25% 3.23% 14.81% -5.26% -5.00% 0.00% -
  Horiz. % 140.00% 106.67% 103.33% 90.00% 95.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/01/16 11/02/15 26/02/14 27/02/13 21/02/12 24/02/11 25/02/10 -
Price 0.8900 0.7700 0.7000 0.5650 0.6200 0.6100 0.5700 -
P/RPS 4.72 4.13 3.87 3.75 3.18 3.16 3.06 7.49%
  YoY % 14.29% 6.72% 3.20% 17.92% 0.63% 3.27% -
  Horiz. % 154.25% 134.97% 126.47% 122.55% 103.92% 103.27% 100.00%
P/EPS 63.57 36.67 53.85 113.00 56.36 43.57 22.80 18.63%
  YoY % 73.36% -31.90% -52.35% 100.50% 29.36% 91.10% -
  Horiz. % 278.82% 160.83% 236.18% 495.61% 247.19% 191.10% 100.00%
EY 1.57 2.73 1.86 0.88 1.77 2.30 4.39 -15.74%
  YoY % -42.49% 46.77% 111.36% -50.28% -23.04% -47.61% -
  Horiz. % 35.76% 62.19% 42.37% 20.05% 40.32% 52.39% 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 0.82 0.73 0.67 0.54 0.63 0.59 0.61 5.05%
  YoY % 12.33% 8.96% 24.07% -14.29% 6.78% -3.28% -
  Horiz. % 134.43% 119.67% 109.84% 88.52% 103.28% 96.72% 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.
 


 

1861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.3650.00 
 KOTRA 1.640.00 
 UCREST 0.3450.00 
 PINEAPP 0.420.00 
 PUC 0.230.00 
 WILLOW 0.9950.00 
 IRIS 0.140.00 
 VS-CQ 0.2450.00 
 PMETAL-CV 0.460.00 
 BTECH 0.290.00 
Partners & Brokers