Highlights

[HEXZA] YoY Quarter Result on 2014-12-31 [#2]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 11-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     2.62%    YoY -     63.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 26,861 36,648 37,897 36,285 30,146 38,539 39,084 -6.05%
  YoY % -26.71% -3.30% 4.44% 20.36% -21.78% -1.39% -
  Horiz. % 68.73% 93.77% 96.96% 92.84% 77.13% 98.61% 100.00%
PBT 10,737 3,829 5,785 3,408 1,823 2,885 4,092 17.43%
  YoY % 180.41% -33.81% 69.75% 86.94% -36.81% -29.50% -
  Horiz. % 262.39% 93.57% 141.37% 83.28% 44.55% 70.50% 100.00%
Tax -901 -865 -1,055 -677 -628 -523 -981 -1.41%
  YoY % -4.16% 18.01% -55.83% -7.80% -20.08% 46.69% -
  Horiz. % 91.85% 88.18% 107.54% 69.01% 64.02% 53.31% 100.00%
NP 9,836 2,964 4,730 2,731 1,195 2,362 3,111 21.13%
  YoY % 231.85% -37.34% 73.20% 128.54% -49.41% -24.08% -
  Horiz. % 316.17% 95.27% 152.04% 87.79% 38.41% 75.92% 100.00%
NP to SH 9,481 2,719 4,266 2,609 1,000 2,177 2,835 22.27%
  YoY % 248.69% -36.26% 63.51% 160.90% -54.07% -23.21% -
  Horiz. % 334.43% 95.91% 150.48% 92.03% 35.27% 76.79% 100.00%
Tax Rate 8.39 % 22.59 % 18.24 % 19.87 % 34.45 % 18.13 % 23.97 % -16.04%
  YoY % -62.86% 23.85% -8.20% -42.32% 90.02% -24.36% -
  Horiz. % 35.00% 94.24% 76.10% 82.90% 143.72% 75.64% 100.00%
Total Cost 17,025 33,684 33,167 33,554 28,951 36,177 35,973 -11.71%
  YoY % -49.46% 1.56% -1.15% 15.90% -19.97% 0.57% -
  Horiz. % 47.33% 93.64% 92.20% 93.28% 80.48% 100.57% 100.00%
Net Worth 236,016 209,751 215,331 210,726 207,999 195,929 208,574 2.08%
  YoY % 12.52% -2.59% 2.19% 1.31% 6.16% -6.06% -
  Horiz. % 113.16% 100.56% 103.24% 101.03% 99.72% 93.94% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 236,016 209,751 215,331 210,726 207,999 195,929 208,574 2.08%
  YoY % 12.52% -2.59% 2.19% 1.31% 6.16% -6.06% -
  Horiz. % 113.16% 100.56% 103.24% 101.03% 99.72% 93.94% 100.00%
NOSH 201,723 194,214 203,142 200,692 200,000 197,909 202,500 -0.06%
  YoY % 3.87% -4.40% 1.22% 0.35% 1.06% -2.27% -
  Horiz. % 99.62% 95.91% 100.32% 99.11% 98.77% 97.73% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 36.62 % 8.09 % 12.48 % 7.53 % 3.96 % 6.13 % 7.96 % 28.93%
  YoY % 352.66% -35.18% 65.74% 90.15% -35.40% -22.99% -
  Horiz. % 460.05% 101.63% 156.78% 94.60% 49.75% 77.01% 100.00%
ROE 4.02 % 1.30 % 1.98 % 1.24 % 0.48 % 1.11 % 1.36 % 19.78%
  YoY % 209.23% -34.34% 59.68% 158.33% -56.76% -18.38% -
  Horiz. % 295.59% 95.59% 145.59% 91.18% 35.29% 81.62% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.32 18.87 18.66 18.08 15.07 19.47 19.30 -5.99%
  YoY % -29.41% 1.13% 3.21% 19.97% -22.60% 0.88% -
  Horiz. % 69.02% 97.77% 96.68% 93.68% 78.08% 100.88% 100.00%
EPS 4.70 1.40 2.10 1.30 0.50 1.10 1.40 22.34%
  YoY % 235.71% -33.33% 61.54% 160.00% -54.55% -21.43% -
  Horiz. % 335.71% 100.00% 150.00% 92.86% 35.71% 78.57% 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 1.1700 1.0800 1.0600 1.0500 1.0400 0.9900 1.0300 2.14%
  YoY % 8.33% 1.89% 0.95% 0.96% 5.05% -3.88% -
  Horiz. % 113.59% 104.85% 102.91% 101.94% 100.97% 96.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 13.32 18.17 18.79 17.99 14.94 19.10 19.38 -6.05%
  YoY % -26.69% -3.30% 4.45% 20.41% -21.78% -1.44% -
  Horiz. % 68.73% 93.76% 96.96% 92.83% 77.09% 98.56% 100.00%
EPS 4.70 1.35 2.11 1.29 0.50 1.08 1.41 22.20%
  YoY % 248.15% -36.02% 63.57% 158.00% -53.70% -23.40% -
  Horiz. % 333.33% 95.74% 149.65% 91.49% 35.46% 76.60% 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 1.1700 1.0398 1.0675 1.0446 1.0311 0.9713 1.0340 2.08%
  YoY % 12.52% -2.59% 2.19% 1.31% 6.16% -6.06% -
  Horiz. % 113.15% 100.56% 103.24% 101.03% 99.72% 93.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.9250 0.9100 0.6750 0.6550 0.5600 0.5600 0.6200 -
P/RPS 6.95 4.82 3.62 3.62 3.72 2.88 3.21 13.73%
  YoY % 44.19% 33.15% 0.00% -2.69% 29.17% -10.28% -
  Horiz. % 216.51% 150.16% 112.77% 112.77% 115.89% 89.72% 100.00%
P/EPS 19.68 65.00 32.14 50.38 112.00 50.91 44.29 -12.63%
  YoY % -69.72% 102.24% -36.20% -55.02% 120.00% 14.95% -
  Horiz. % 44.43% 146.76% 72.57% 113.75% 252.88% 114.95% 100.00%
EY 5.08 1.54 3.11 1.98 0.89 1.96 2.26 14.44%
  YoY % 229.87% -50.48% 57.07% 122.47% -54.59% -13.27% -
  Horiz. % 224.78% 68.14% 137.61% 87.61% 39.38% 86.73% 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 0.79 0.84 0.64 0.62 0.54 0.57 0.60 4.69%
  YoY % -5.95% 31.25% 3.23% 14.81% -5.26% -5.00% -
  Horiz. % 131.67% 140.00% 106.67% 103.33% 90.00% 95.00% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 16/02/17 28/01/16 11/02/15 26/02/14 27/02/13 21/02/12 24/02/11 -
Price 1.0400 0.8900 0.7700 0.7000 0.5650 0.6200 0.6100 -
P/RPS 7.81 4.72 4.13 3.87 3.75 3.18 3.16 16.26%
  YoY % 65.47% 14.29% 6.72% 3.20% 17.92% 0.63% -
  Horiz. % 247.15% 149.37% 130.70% 122.47% 118.67% 100.63% 100.00%
P/EPS 22.13 63.57 36.67 53.85 113.00 56.36 43.57 -10.67%
  YoY % -65.19% 73.36% -31.90% -52.35% 100.50% 29.36% -
  Horiz. % 50.79% 145.90% 84.16% 123.59% 259.35% 129.36% 100.00%
EY 4.52 1.57 2.73 1.86 0.88 1.77 2.30 11.91%
  YoY % 187.90% -42.49% 46.77% 111.36% -50.28% -23.04% -
  Horiz. % 196.52% 68.26% 118.70% 80.87% 38.26% 76.96% 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 0.89 0.82 0.73 0.67 0.54 0.63 0.59 7.09%
  YoY % 8.54% 12.33% 8.96% 24.07% -14.29% 6.78% -
  Horiz. % 150.85% 138.98% 123.73% 113.56% 91.53% 106.78% 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.
 


 

220  334  509  718 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.14+0.005 
 DNEX 0.585-0.015 
 DNEX-WD 0.34-0.02 
 AAX 0.445+0.005 
 IRIS 0.210.00 
 KGROUP 0.070.00 
 FGV-C23 0.10+0.01 
 AAX-C1 0.065+0.005 
 DSONIC-CT 0.020.00 
 LUSTER-WA 0.075+0.005 
Partners & Brokers