Highlights

[HEXZA] YoY Quarter Result on 2016-12-31 [#2]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 16-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     -35.98%    YoY -     248.69%
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 210,399 234,444 216,410 212,402 210,399 208,395 195,929 1.19%
  YoY % -10.26% 8.33% 1.89% 0.95% 0.96% 6.36% -
  Horiz. % 107.38% 119.66% 110.45% 108.41% 107.38% 106.36% 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 210,399 234,444 216,410 212,402 210,399 208,395 195,929 1.19%
  YoY % -10.26% 8.33% 1.89% 0.95% 0.96% 6.36% -
  Horiz. % 107.38% 119.66% 110.45% 108.41% 107.38% 106.36% 100.00%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 197,909 0.21%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 1.25% -
  Horiz. % 101.25% 101.25% 101.25% 101.25% 101.25% 101.25% 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 % 4.04 % 1.26 % 2.01 % 1.24 % 0.48 % 1.11 % -6.95%
  YoY % -82.18% 220.63% -37.31% 62.10% 158.33% -56.76% -
  Horiz. % 64.86% 363.96% 113.51% 181.08% 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 13.41 18.29 18.91 18.11 15.04 19.47 -6.39%
  YoY % -2.31% -26.68% -3.28% 4.42% 20.41% -22.75% -
  Horiz. % 67.28% 68.88% 93.94% 97.12% 93.01% 77.25% 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 - 202,500
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 12.96 13.26 18.10 18.71 17.92 14.89 19.03 -6.20%
  YoY % -2.26% -26.74% -3.26% 4.41% 20.35% -21.76% -
  Horiz. % 68.10% 69.68% 95.11% 98.32% 94.17% 78.24% 100.00%
EPS 0.75 4.68 1.34 2.11 1.29 0.49 1.08 -5.89%
  YoY % -83.97% 249.25% -36.49% 63.57% 163.27% -54.63% -
  Horiz. % 69.44% 433.33% 124.07% 195.37% 119.44% 45.37% 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 1.0390 1.1578 1.0687 1.0489 1.0390 1.0291 0.9676 1.19%
  YoY % -10.26% 8.34% 1.89% 0.95% 0.96% 6.36% -
  Horiz. % 107.38% 119.66% 110.45% 108.40% 107.38% 106.36% 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 6.90 4.98 3.57 3.62 3.72 2.88 13.92%
  YoY % -8.70% 38.55% 39.50% -1.38% -2.69% 29.17% -
  Horiz. % 218.75% 239.58% 172.92% 123.96% 125.69% 129.17% 100.00%
P/EPS 109.19 19.55 67.06 31.71 50.31 112.21 50.91 13.55%
  YoY % 458.52% -70.85% 111.48% -36.97% -55.16% 120.41% -
  Horiz. % 214.48% 38.40% 131.72% 62.29% 98.82% 220.41% 100.00%
EY 0.92 5.12 1.49 3.15 1.99 0.89 1.96 -11.83%
  YoY % -82.03% 243.62% -52.70% 58.29% 123.60% -54.59% -
  Horiz. % 46.94% 261.22% 76.02% 160.71% 101.53% 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 7.76 4.87 4.07 3.87 3.76 3.18 10.78%
  YoY % -24.23% 59.34% 19.66% 5.17% 2.93% 18.24% -
  Horiz. % 184.91% 244.03% 153.14% 127.99% 121.70% 118.24% 100.00%
P/EPS 101.91 21.98 65.59 36.17 53.76 113.21 56.36 10.37%
  YoY % 363.65% -66.49% 81.34% -32.72% -52.51% 100.87% -
  Horiz. % 180.82% 39.00% 116.38% 64.18% 95.39% 200.87% 100.00%
EY 0.98 4.55 1.52 2.76 1.86 0.88 1.77 -9.38%
  YoY % -78.46% 199.34% -44.93% 48.39% 111.36% -50.28% -
  Horiz. % 55.37% 257.06% 85.88% 155.93% 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.
 


 

1911 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.380.00 
 KOTRA 1.650.00 
 UCREST 0.340.00 
 PINEAPP 0.3550.00 
 PUC 0.200.00 
 WILLOW 0.550.00 
 ARMADA-C39 0.0550.00 
 IRIS 0.1350.00 
 UEMS-C60 0.030.00 
 BTECH 0.280.00 
Partners & Brokers