Highlights

[HEXZA] YoY Quarter Result on 2015-12-31 [#2]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 28-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -65.52%    YoY -     -36.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 26,243 26,861 36,648 37,897 36,285 30,146 38,539 -6.20%
  YoY % -2.30% -26.71% -3.30% 4.44% 20.36% -21.78% -
  Horiz. % 68.09% 69.70% 95.09% 98.33% 94.15% 78.22% 100.00%
PBT 2,438 10,737 3,829 5,785 3,408 1,823 2,885 -2.76%
  YoY % -77.29% 180.41% -33.81% 69.75% 86.94% -36.81% -
  Horiz. % 84.51% 372.17% 132.72% 200.52% 118.13% 63.19% 100.00%
Tax -665 -901 -865 -1,055 -677 -628 -523 4.08%
  YoY % 26.19% -4.16% 18.01% -55.83% -7.80% -20.08% -
  Horiz. % 127.15% 172.28% 165.39% 201.72% 129.45% 120.08% 100.00%
NP 1,773 9,836 2,964 4,730 2,731 1,195 2,362 -4.66%
  YoY % -81.97% 231.85% -37.34% 73.20% 128.54% -49.41% -
  Horiz. % 75.06% 416.43% 125.49% 200.25% 115.62% 50.59% 100.00%
NP to SH 1,514 9,481 2,719 4,266 2,609 1,000 2,177 -5.87%
  YoY % -84.03% 248.69% -36.26% 63.51% 160.90% -54.07% -
  Horiz. % 69.55% 435.51% 124.90% 195.96% 119.84% 45.93% 100.00%
Tax Rate 27.28 % 8.39 % 22.59 % 18.24 % 19.87 % 34.45 % 18.13 % 7.04%
  YoY % 225.15% -62.86% 23.85% -8.20% -42.32% 90.02% -
  Horiz. % 150.47% 46.28% 124.60% 100.61% 109.60% 190.02% 100.00%
Total Cost 24,470 17,025 33,684 33,167 33,554 28,951 36,177 -6.30%
  YoY % 43.73% -49.46% 1.56% -1.15% 15.90% -19.97% -
  Horiz. % 67.64% 47.06% 93.11% 91.68% 92.75% 80.03% 100.00%
Net Worth 210,399 236,016 209,751 215,331 210,726 207,999 195,929 1.19%
  YoY % -10.85% 12.52% -2.59% 2.19% 1.31% 6.16% -
  Horiz. % 107.38% 120.46% 107.05% 109.90% 107.55% 106.16% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 210,399 236,016 209,751 215,331 210,726 207,999 195,929 1.19%
  YoY % -10.85% 12.52% -2.59% 2.19% 1.31% 6.16% -
  Horiz. % 107.38% 120.46% 107.05% 109.90% 107.55% 106.16% 100.00%
NOSH 200,380 201,723 194,214 203,142 200,692 200,000 197,909 0.21%
  YoY % -0.67% 3.87% -4.40% 1.22% 0.35% 1.06% -
  Horiz. % 101.25% 101.93% 98.13% 102.64% 101.41% 101.06% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 6.76 % 36.62 % 8.09 % 12.48 % 7.53 % 3.96 % 6.13 % 1.64%
  YoY % -81.54% 352.66% -35.18% 65.74% 90.15% -35.40% -
  Horiz. % 110.28% 597.39% 131.97% 203.59% 122.84% 64.60% 100.00%
ROE 0.72 % 4.02 % 1.30 % 1.98 % 1.24 % 0.48 % 1.11 % -6.95%
  YoY % -82.09% 209.23% -34.34% 59.68% 158.33% -56.76% -
  Horiz. % 64.86% 362.16% 117.12% 178.38% 111.71% 43.24% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.10 13.32 18.87 18.66 18.08 15.07 19.47 -6.39%
  YoY % -1.65% -29.41% 1.13% 3.21% 19.97% -22.60% -
  Horiz. % 67.28% 68.41% 96.92% 95.84% 92.86% 77.40% 100.00%
EPS 0.80 4.70 1.40 2.10 1.30 0.50 1.10 -5.16%
  YoY % -82.98% 235.71% -33.33% 61.54% 160.00% -54.55% -
  Horiz. % 72.73% 427.27% 127.27% 190.91% 118.18% 45.45% 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 1.0500 1.1700 1.0800 1.0600 1.0500 1.0400 0.9900 0.98%
  YoY % -10.26% 8.33% 1.89% 0.95% 0.96% 5.05% -
  Horiz. % 106.06% 118.18% 109.09% 107.07% 106.06% 105.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 13.10 13.41 18.29 18.91 18.11 15.04 19.23 -6.19%
  YoY % -2.31% -26.68% -3.28% 4.42% 20.41% -21.79% -
  Horiz. % 68.12% 69.73% 95.11% 98.34% 94.18% 78.21% 100.00%
EPS 0.80 4.73 1.36 2.13 1.30 0.50 1.09 -5.02%
  YoY % -83.09% 247.79% -36.15% 63.85% 160.00% -54.13% -
  Horiz. % 73.39% 433.94% 124.77% 195.41% 119.27% 45.87% 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 1.0500 1.1778 1.0468 1.0746 1.0516 1.0380 0.9778 1.19%
  YoY % -10.85% 12.51% -2.59% 2.19% 1.31% 6.16% -
  Horiz. % 107.38% 120.45% 107.06% 109.90% 107.55% 106.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.8250 0.9250 0.9100 0.6750 0.6550 0.5600 0.5600 -
P/RPS 6.30 6.95 4.82 3.62 3.62 3.72 2.88 13.92%
  YoY % -9.35% 44.19% 33.15% 0.00% -2.69% 29.17% -
  Horiz. % 218.75% 241.32% 167.36% 125.69% 125.69% 129.17% 100.00%
P/EPS 109.19 19.68 65.00 32.14 50.38 112.00 50.91 13.55%
  YoY % 454.83% -69.72% 102.24% -36.20% -55.02% 120.00% -
  Horiz. % 214.48% 38.66% 127.68% 63.13% 98.96% 220.00% 100.00%
EY 0.92 5.08 1.54 3.11 1.98 0.89 1.96 -11.83%
  YoY % -81.89% 229.87% -50.48% 57.07% 122.47% -54.59% -
  Horiz. % 46.94% 259.18% 78.57% 158.67% 101.02% 45.41% 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 0.79 0.84 0.64 0.62 0.54 0.57 5.59%
  YoY % 0.00% -5.95% 31.25% 3.23% 14.81% -5.26% -
  Horiz. % 138.60% 138.60% 147.37% 112.28% 108.77% 94.74% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 12/02/18 16/02/17 28/01/16 11/02/15 26/02/14 27/02/13 21/02/12 -
Price 0.7700 1.0400 0.8900 0.7700 0.7000 0.5650 0.6200 -
P/RPS 5.88 7.81 4.72 4.13 3.87 3.75 3.18 10.78%
  YoY % -24.71% 65.47% 14.29% 6.72% 3.20% 17.92% -
  Horiz. % 184.91% 245.60% 148.43% 129.87% 121.70% 117.92% 100.00%
P/EPS 101.91 22.13 63.57 36.67 53.85 113.00 56.36 10.37%
  YoY % 360.51% -65.19% 73.36% -31.90% -52.35% 100.50% -
  Horiz. % 180.82% 39.27% 112.79% 65.06% 95.55% 200.50% 100.00%
EY 0.98 4.52 1.57 2.73 1.86 0.88 1.77 -9.38%
  YoY % -78.32% 187.90% -42.49% 46.77% 111.36% -50.28% -
  Horiz. % 55.37% 255.37% 88.70% 154.24% 105.08% 49.72% 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 0.73 0.89 0.82 0.73 0.67 0.54 0.63 2.48%
  YoY % -17.98% 8.54% 12.33% 8.96% 24.07% -14.29% -
  Horiz. % 115.87% 141.27% 130.16% 115.87% 106.35% 85.71% 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.
 


 

346  310  554  973 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 0.96+0.035 
 SAPNRG 0.78+0.02 
 HIBISCS 1.01+0.055 
 HSI-C3B 0.535-0.03 
 HSI-C1X 0.245-0.025 
 SUMATEC 0.050.00 
 GSB 0.16+0.025 
 HIBISCS-WC 0.535+0.055 
 BARAKAH 0.12+0.035 
 WCT 0.76+0.04 
Partners & Brokers