Highlights

[HEXZA] YoY Quarter Result on 2007-03-31 [#3]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 04-May-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Mar-2007  [#3]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 CAGR
Revenue 42,855 32,426 44,616 0 32,233 32,745 25,081 7.49%
  YoY % 32.16% -27.32% 0.00% 0.00% -1.56% 30.56% -
  Horiz. % 170.87% 129.29% 177.89% 0.00% 128.52% 130.56% 100.00%
PBT 5,226 2,610 7,516 0 2,830 2,168 1,777 15.65%
  YoY % 100.23% -65.27% 0.00% 0.00% 30.54% 22.00% -
  Horiz. % 294.09% 146.88% 422.96% 0.00% 159.26% 122.00% 100.00%
Tax -1,308 -480 -1,375 0 -759 -670 -709 8.60%
  YoY % -172.50% 65.09% 0.00% 0.00% -13.28% 5.50% -
  Horiz. % 184.49% 67.70% 193.94% -0.00% 107.05% 94.50% 100.00%
NP 3,918 2,130 6,141 0 2,071 1,498 1,068 19.15%
  YoY % 83.94% -65.32% 0.00% 0.00% 38.25% 40.26% -
  Horiz. % 366.85% 199.44% 575.00% 0.00% 193.91% 140.26% 100.00%
NP to SH 3,598 1,825 5,867 0 2,071 1,498 1,068 17.79%
  YoY % 97.15% -68.89% 0.00% 0.00% 38.25% 40.26% -
  Horiz. % 336.89% 170.88% 549.34% 0.00% 193.91% 140.26% 100.00%
Tax Rate 25.03 % 18.39 % 18.29 % - % 26.82 % 30.90 % 39.90 % -6.09%
  YoY % 36.11% 0.55% 0.00% 0.00% -13.20% -22.56% -
  Horiz. % 62.73% 46.09% 45.84% 0.00% 67.22% 77.44% 100.00%
Total Cost 38,937 30,296 38,475 0 30,162 31,247 24,013 6.73%
  YoY % 28.52% -21.26% 0.00% 0.00% -3.47% 30.13% -
  Horiz. % 162.15% 126.16% 160.23% 0.00% 125.61% 130.13% 100.00%
Net Worth 191,893 184,527 176,010 128,958 128,633 121,632 121,897 6.31%
  YoY % 3.99% 4.84% 36.49% 0.25% 5.76% -0.22% -
  Horiz. % 157.42% 151.38% 144.39% 105.79% 105.53% 99.78% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 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
31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 CAGR
Net Worth 191,893 184,527 176,010 128,958 128,633 121,632 121,897 6.31%
  YoY % 3.99% 4.84% 36.49% 0.25% 5.76% -0.22% -
  Horiz. % 157.42% 151.38% 144.39% 105.79% 105.53% 99.78% 100.00%
NOSH 199,888 202,777 130,377 128,958 128,633 128,034 128,313 6.16%
  YoY % -1.42% 55.53% 1.10% 0.25% 0.47% -0.22% -
  Horiz. % 155.78% 158.03% 101.61% 100.50% 100.25% 99.78% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 CAGR
NP Margin 9.14 % 6.57 % 13.76 % - % 6.43 % 4.57 % 4.26 % 10.84%
  YoY % 39.12% -52.25% 0.00% 0.00% 40.70% 7.28% -
  Horiz. % 214.55% 154.23% 323.00% 0.00% 150.94% 107.28% 100.00%
ROE 1.88 % 0.99 % 3.33 % - % 1.61 % 1.23 % 0.88 % 10.77%
  YoY % 89.90% -70.27% 0.00% 0.00% 30.89% 39.77% -
  Horiz. % 213.64% 112.50% 378.41% 0.00% 182.95% 139.77% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 CAGR
RPS 21.44 15.99 34.22 - 25.06 25.58 19.55 1.25%
  YoY % 34.08% -53.27% 0.00% 0.00% -2.03% 30.84% -
  Horiz. % 109.67% 81.79% 175.04% 0.00% 128.18% 130.84% 100.00%
EPS 1.80 0.90 4.50 0.00 1.61 1.17 0.83 11.00%
  YoY % 100.00% -80.00% 0.00% 0.00% 37.61% 40.96% -
  Horiz. % 216.87% 108.43% 542.17% 0.00% 193.98% 140.96% 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 0.9600 0.9100 1.3500 1.0000 1.0000 0.9500 0.9500 0.14%
  YoY % 5.49% -32.59% 35.00% 0.00% 5.26% 0.00% -
  Horiz. % 101.05% 95.79% 142.11% 105.26% 105.26% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 CAGR
RPS 21.39 16.18 22.27 - 16.09 16.34 12.52 7.49%
  YoY % 32.20% -27.35% 0.00% 0.00% -1.53% 30.51% -
  Horiz. % 170.85% 129.23% 177.88% 0.00% 128.51% 130.51% 100.00%
EPS 1.80 0.91 2.93 0.00 1.03 0.75 0.53 17.92%
  YoY % 97.80% -68.94% 0.00% 0.00% 37.33% 41.51% -
  Horiz. % 339.62% 171.70% 552.83% 0.00% 194.34% 141.51% 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 0.9576 0.9209 0.8784 0.6436 0.6419 0.6070 0.6083 6.31%
  YoY % 3.99% 4.84% 36.48% 0.26% 5.75% -0.21% -
  Horiz. % 157.42% 151.39% 144.40% 105.80% 105.52% 99.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 29/10/04 31/10/03 31/10/02 -
Price 0.5800 0.3700 0.6200 0.6700 0.4700 0.6100 0.5600 -
P/RPS 2.71 2.31 1.81 0.00 1.88 2.39 2.86 -0.72%
  YoY % 17.32% 27.62% 0.00% 0.00% -21.34% -16.43% -
  Horiz. % 94.76% 80.77% 63.29% 0.00% 65.73% 83.57% 100.00%
P/EPS 32.22 41.11 13.78 0.00 29.19 52.14 67.28 -9.45%
  YoY % -21.62% 198.33% 0.00% 0.00% -44.02% -22.50% -
  Horiz. % 47.89% 61.10% 20.48% 0.00% 43.39% 77.50% 100.00%
EY 3.10 2.43 7.26 0.00 3.43 1.92 1.49 10.38%
  YoY % 27.57% -66.53% 0.00% 0.00% 78.65% 28.86% -
  Horiz. % 208.05% 163.09% 487.25% 0.00% 230.20% 128.86% 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 0.60 0.41 0.46 0.67 0.47 0.64 0.59 0.23%
  YoY % 46.34% -10.87% -31.34% 42.55% -26.56% 8.47% -
  Horiz. % 101.69% 69.49% 77.97% 113.56% 79.66% 108.47% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 CAGR
Date 18/05/10 29/05/09 30/05/08 04/05/07 30/12/04 31/12/03 31/12/02 -
Price 0.5600 0.4100 0.6900 0.6900 0.5300 0.5600 0.5400 -
P/RPS 2.61 2.56 2.02 0.00 2.12 2.19 2.76 -0.75%
  YoY % 1.95% 26.73% 0.00% 0.00% -3.20% -20.65% -
  Horiz. % 94.57% 92.75% 73.19% 0.00% 76.81% 79.35% 100.00%
P/EPS 31.11 45.56 15.33 0.00 32.92 47.86 64.88 -9.43%
  YoY % -31.72% 197.20% 0.00% 0.00% -31.22% -26.23% -
  Horiz. % 47.95% 70.22% 23.63% 0.00% 50.74% 73.77% 100.00%
EY 3.21 2.20 6.52 0.00 3.04 2.09 1.54 10.41%
  YoY % 45.91% -66.26% 0.00% 0.00% 45.45% 35.71% -
  Horiz. % 208.44% 142.86% 423.38% 0.00% 197.40% 135.71% 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 0.58 0.45 0.51 0.69 0.53 0.59 0.57 0.23%
  YoY % 28.89% -11.76% -26.09% 30.19% -10.17% 3.51% -
  Horiz. % 101.75% 78.95% 89.47% 121.05% 92.98% 103.51% 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.
 


 

411  316  540  585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-WB 0.06+0.01 
 HUBLINE 0.19+0.025 
 TRIVE 0.245+0.045 
 KGROUP 0.165+0.005 
 HIBISCS 0.70-0.01 
 M3TECH 0.15-0.005 
 MAXWELL 0.025+0.005 
 PALETTE 0.415+0.03 
 COMCORP 0.915+0.20 
 KEYASIC 0.29+0.015 
Partners & Brokers