Highlights

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

Stock [HEXZA]: HEXZA CORPORATION 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 199,799 200,979 207,049 205,793 191,893 184,527 176,010 2.13%
  YoY % -0.59% -2.93% 0.61% 7.24% 3.99% 4.84% -
  Horiz. % 113.52% 114.19% 117.64% 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 199,799 200,979 207,049 205,793 191,893 184,527 176,010 2.13%
  YoY % -0.59% -2.93% 0.61% 7.24% 3.99% 4.84% -
  Horiz. % 113.52% 114.19% 117.64% 116.92% 109.02% 104.84% 100.00%
NOSH 190,285 193,249 205,000 199,800 199,888 202,777 130,377 6.50%
  YoY % -1.53% -5.73% 2.60% -0.04% -1.42% 55.53% -
  Horiz. % 145.95% 148.22% 157.24% 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 0.67 % 0.38 % 0.50 % 0.49 % 1.88 % 0.99 % 3.33 % -23.44%
  YoY % 76.32% -24.00% 2.04% -73.94% 89.90% -70.27% -
  Horiz. % 20.12% 11.41% 15.02% 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 18.68 15.77 18.14 17.48 21.44 15.99 34.22 -9.59%
  YoY % 18.45% -13.07% 3.78% -18.47% 34.08% -53.27% -
  Horiz. % 54.59% 46.08% 53.01% 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 - 200,658
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 17.71 15.19 18.54 17.41 21.36 16.16 22.23 -3.72%
  YoY % 16.59% -18.07% 6.49% -18.49% 32.18% -27.31% -
  Horiz. % 79.67% 68.33% 83.40% 78.32% 96.09% 72.69% 100.00%
EPS 0.66 0.39 0.51 0.50 1.79 0.91 2.92 -21.94%
  YoY % 69.23% -23.53% 2.00% -72.07% 96.70% -68.84% -
  Horiz. % 22.60% 13.36% 17.47% 17.12% 61.30% 31.16% 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 0.9957 1.0016 1.0319 1.0256 0.9563 0.9196 0.8772 2.13%
  YoY % -0.59% -2.94% 0.61% 7.25% 3.99% 4.83% -
  Horiz. % 113.51% 114.18% 117.64% 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 3.69 3.58 3.36 3.55 2.71 2.31 1.81 12.60%
  YoY % 3.07% 6.55% -5.35% 31.00% 17.32% 27.62% -
  Horiz. % 203.87% 197.79% 185.64% 196.13% 149.72% 127.62% 100.00%
P/EPS 98.57 141.25 122.00 124.00 32.22 41.11 13.78 38.79%
  YoY % -30.22% 15.78% -1.61% 284.85% -21.62% 198.33% -
  Horiz. % 715.31% 1,025.04% 885.34% 899.85% 233.82% 298.33% 100.00%
EY 1.01 0.71 0.82 0.81 3.10 2.43 7.26 -28.01%
  YoY % 42.25% -13.41% 1.23% -73.87% 27.57% -66.53% -
  Horiz. % 13.91% 9.78% 11.29% 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 3.96 3.68 3.20 3.89 2.61 2.56 2.02 11.87%
  YoY % 7.61% 15.00% -17.74% 49.04% 1.95% 26.73% -
  Horiz. % 196.04% 182.18% 158.42% 192.57% 129.21% 126.73% 100.00%
P/EPS 105.71 145.00 116.00 136.00 31.11 45.56 15.33 37.94%
  YoY % -27.10% 25.00% -14.71% 337.16% -31.72% 197.20% -
  Horiz. % 689.56% 945.86% 756.69% 887.15% 202.94% 297.20% 100.00%
EY 0.95 0.69 0.86 0.74 3.21 2.20 6.52 -27.45%
  YoY % 37.68% -19.77% 16.22% -76.95% 45.91% -66.26% -
  Horiz. % 14.57% 10.58% 13.19% 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.
 


 

96  67  338  1366 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PUC 0.26+0.005 
 DNEX-WD 0.225+0.01 
 DGSB 0.085+0.005 
 DNEX 0.46+0.005 
 PUC-WB 0.150.00 
 KEYASIC 0.22+0.015 
 SAPNRG 0.81-0.005 
 SMTRACK 0.22+0.01 
 FRONTKN 0.425+0.01 
 UCREST 0.365+0.01 

TOP ARTICLES

1. (richDad): 3 reasons WHY HENGYUAN is a BUY now Rich Dad Poor Dad Malaysia
2. KAB - WHY IT MUST FLY? Follow Kim's Stockwatch!
3. THIS DECEMBER YEAR END IS THE TIME OF THE YEAR TO BUY ON WEAKNESS(Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
4. Comfort Gloves Bhd - Undervalued Glove Manufacturer M+ Online Research Articles
5. Hibiscus Petroleum - Proposes Free Warrant Issue PublicInvest Research
Partners & Brokers