Highlights

[HEXZA] YoY Quarter Result on 2011-03-31 [#3]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -64.76%    YoY -     -72.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 35,539 30,482 37,196 34,930 42,855 32,426 44,616 -3.72%
  YoY % 16.59% -18.05% 6.49% -18.49% 32.16% -27.32% -
  Horiz. % 79.66% 68.32% 83.37% 78.29% 96.05% 72.68% 100.00%
PBT 1,717 1,304 2,046 1,690 5,226 2,610 7,516 -21.80%
  YoY % 31.67% -36.27% 21.07% -67.66% 100.23% -65.27% -
  Horiz. % 22.84% 17.35% 27.22% 22.49% 69.53% 34.73% 100.00%
Tax -305 -413 -865 -494 -1,308 -480 -1,375 -22.19%
  YoY % 26.15% 52.25% -75.10% 62.23% -172.50% 65.09% -
  Horiz. % 22.18% 30.04% 62.91% 35.93% 95.13% 34.91% 100.00%
NP 1,412 891 1,181 1,196 3,918 2,130 6,141 -21.72%
  YoY % 58.47% -24.56% -1.25% -69.47% 83.94% -65.32% -
  Horiz. % 22.99% 14.51% 19.23% 19.48% 63.80% 34.68% 100.00%
NP to SH 1,332 773 1,025 999 3,598 1,825 5,867 -21.89%
  YoY % 72.32% -24.59% 2.60% -72.23% 97.15% -68.89% -
  Horiz. % 22.70% 13.18% 17.47% 17.03% 61.33% 31.11% 100.00%
Tax Rate 17.76 % 31.67 % 42.28 % 29.23 % 25.03 % 18.39 % 18.29 % -0.49%
  YoY % -43.92% -25.09% 44.65% 16.78% 36.11% 0.55% -
  Horiz. % 97.10% 173.15% 231.16% 159.81% 136.85% 100.55% 100.00%
Total Cost 34,127 29,591 36,015 33,734 38,937 30,296 38,475 -1.98%
  YoY % 15.33% -17.84% 6.76% -13.36% 28.52% -21.26% -
  Horiz. % 88.70% 76.91% 93.61% 87.68% 101.20% 78.74% 100.00%
Net Worth 210,399 208,395 202,383 205,793 191,893 184,527 176,010 3.02%
  YoY % 0.96% 2.97% -1.66% 7.24% 3.99% 4.84% -
  Horiz. % 119.54% 118.40% 114.98% 116.92% 109.02% 104.84% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 210,399 208,395 202,383 205,793 191,893 184,527 176,010 3.02%
  YoY % 0.96% 2.97% -1.66% 7.24% 3.99% 4.84% -
  Horiz. % 119.54% 118.40% 114.98% 116.92% 109.02% 104.84% 100.00%
NOSH 200,380 200,380 200,380 199,800 199,888 202,777 130,377 7.42%
  YoY % 0.00% 0.00% 0.29% -0.04% -1.42% 55.53% -
  Horiz. % 153.69% 153.69% 153.69% 153.25% 153.32% 155.53% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.97 % 2.92 % 3.18 % 3.42 % 9.14 % 6.57 % 13.76 % -18.70%
  YoY % 35.96% -8.18% -7.02% -62.58% 39.12% -52.25% -
  Horiz. % 28.85% 21.22% 23.11% 24.85% 66.42% 47.75% 100.00%
ROE 0.63 % 0.37 % 0.51 % 0.49 % 1.88 % 0.99 % 3.33 % -24.22%
  YoY % 70.27% -27.45% 4.08% -73.94% 89.90% -70.27% -
  Horiz. % 18.92% 11.11% 15.32% 14.71% 56.46% 29.73% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 17.74 15.21 18.56 17.48 21.44 15.99 34.22 -10.37%
  YoY % 16.63% -18.05% 6.18% -18.47% 34.08% -53.27% -
  Horiz. % 51.84% 44.45% 54.24% 51.08% 62.65% 46.73% 100.00%
EPS 0.70 0.40 0.50 0.50 1.80 0.90 4.50 -26.65%
  YoY % 75.00% -20.00% 0.00% -72.22% 100.00% -80.00% -
  Horiz. % 15.56% 8.89% 11.11% 11.11% 40.00% 20.00% 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 1.0500 1.0400 1.0100 1.0300 0.9600 0.9100 1.3500 -4.10%
  YoY % 0.96% 2.97% -1.94% 7.29% 5.49% -32.59% -
  Horiz. % 77.78% 77.04% 74.81% 76.30% 71.11% 67.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 202,500
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 17.55 15.05 18.37 17.25 21.16 16.01 22.03 -3.72%
  YoY % 16.61% -18.07% 6.49% -18.48% 32.17% -27.33% -
  Horiz. % 79.66% 68.32% 83.39% 78.30% 96.05% 72.67% 100.00%
EPS 0.66 0.38 0.51 0.49 1.78 0.90 2.90 -21.85%
  YoY % 73.68% -25.49% 4.08% -72.47% 97.78% -68.97% -
  Horiz. % 22.76% 13.10% 17.59% 16.90% 61.38% 31.03% 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 1.0291 0.9994 1.0163 0.9476 0.9112 0.8692 3.02%
  YoY % 0.96% 2.97% -1.66% 7.25% 3.99% 4.83% -
  Horiz. % 119.54% 118.40% 114.98% 116.92% 109.02% 104.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.6900 0.5650 0.6100 0.6200 0.5800 0.3700 0.6200 -
P/RPS 3.89 3.71 3.29 3.55 2.71 2.31 1.81 13.59%
  YoY % 4.85% 12.77% -7.32% 31.00% 17.32% 27.62% -
  Horiz. % 214.92% 204.97% 181.77% 196.13% 149.72% 127.62% 100.00%
P/EPS 103.80 146.46 119.25 124.00 32.22 41.11 13.78 39.99%
  YoY % -29.13% 22.82% -3.83% 284.85% -21.62% 198.33% -
  Horiz. % 753.27% 1,062.84% 865.38% 899.85% 233.82% 298.33% 100.00%
EY 0.96 0.68 0.84 0.81 3.10 2.43 7.26 -28.61%
  YoY % 41.18% -19.05% 3.70% -73.87% 27.57% -66.53% -
  Horiz. % 13.22% 9.37% 11.57% 11.16% 42.70% 33.47% 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 0.66 0.54 0.60 0.60 0.60 0.41 0.46 6.20%
  YoY % 22.22% -10.00% 0.00% 0.00% 46.34% -10.87% -
  Horiz. % 143.48% 117.39% 130.43% 130.43% 130.43% 89.13% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 22/05/13 22/05/12 26/05/11 18/05/10 29/05/09 30/05/08 -
Price 0.7400 0.5800 0.5800 0.6800 0.5600 0.4100 0.6900 -
P/RPS 4.17 3.81 3.12 3.89 2.61 2.56 2.02 12.83%
  YoY % 9.45% 22.12% -19.79% 49.04% 1.95% 26.73% -
  Horiz. % 206.44% 188.61% 154.46% 192.57% 129.21% 126.73% 100.00%
P/EPS 111.32 150.35 113.39 136.00 31.11 45.56 15.33 39.14%
  YoY % -25.96% 32.60% -16.62% 337.16% -31.72% 197.20% -
  Horiz. % 726.16% 980.76% 739.66% 887.15% 202.94% 297.20% 100.00%
EY 0.90 0.67 0.88 0.74 3.21 2.20 6.52 -28.10%
  YoY % 34.33% -23.86% 18.92% -76.95% 45.91% -66.26% -
  Horiz. % 13.80% 10.28% 13.50% 11.35% 49.23% 33.74% 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 0.70 0.56 0.57 0.66 0.58 0.45 0.51 5.42%
  YoY % 25.00% -1.75% -13.64% 13.79% 28.89% -11.76% -
  Horiz. % 137.25% 109.80% 111.76% 129.41% 113.73% 88.24% 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.
 


 

454  254  493  710 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.625+0.025 
 MI 1.54+0.12 
 HSI-C3F 0.48+0.045 
 HSI-C3K 0.38+0.04 
 GSB 0.23+0.045 
 HSI-H4I 0.535-0.05 
 MYEG 1.00+0.02 
 HSI-C3H 0.47+0.045 
 YTL 1.17+0.07 
 IRIS 0.16+0.01 
Partners & Brokers