Highlights

[HEXZA] YoY Quarter Result on 2012-03-31 [#3]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 22-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -52.92%    YoY -     2.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 35,850 35,539 30,482 37,196 34,930 42,855 32,426 1.69%
  YoY % 0.88% 16.59% -18.05% 6.49% -18.49% 32.16% -
  Horiz. % 110.56% 109.60% 94.00% 114.71% 107.72% 132.16% 100.00%
PBT 3,719 1,717 1,304 2,046 1,690 5,226 2,610 6.08%
  YoY % 116.60% 31.67% -36.27% 21.07% -67.66% 100.23% -
  Horiz. % 142.49% 65.79% 49.96% 78.39% 64.75% 200.23% 100.00%
Tax -1,156 -305 -413 -865 -494 -1,308 -480 15.77%
  YoY % -279.02% 26.15% 52.25% -75.10% 62.23% -172.50% -
  Horiz. % 240.83% 63.54% 86.04% 180.21% 102.92% 272.50% 100.00%
NP 2,563 1,412 891 1,181 1,196 3,918 2,130 3.13%
  YoY % 81.52% 58.47% -24.56% -1.25% -69.47% 83.94% -
  Horiz. % 120.33% 66.29% 41.83% 55.45% 56.15% 183.94% 100.00%
NP to SH 2,312 1,332 773 1,025 999 3,598 1,825 4.02%
  YoY % 73.57% 72.32% -24.59% 2.60% -72.23% 97.15% -
  Horiz. % 126.68% 72.99% 42.36% 56.16% 54.74% 197.15% 100.00%
Tax Rate 31.08 % 17.76 % 31.67 % 42.28 % 29.23 % 25.03 % 18.39 % 9.14%
  YoY % 75.00% -43.92% -25.09% 44.65% 16.78% 36.11% -
  Horiz. % 169.00% 96.57% 172.21% 229.91% 158.95% 136.11% 100.00%
Total Cost 33,287 34,127 29,591 36,015 33,734 38,937 30,296 1.58%
  YoY % -2.46% 15.33% -17.84% 6.76% -13.36% 28.52% -
  Horiz. % 109.87% 112.65% 97.67% 118.88% 111.35% 128.52% 100.00%
Net Worth 208,079 199,799 200,979 207,049 205,793 191,893 184,527 2.02%
  YoY % 4.14% -0.59% -2.93% 0.61% 7.24% 3.99% -
  Horiz. % 112.76% 108.28% 108.92% 112.21% 111.52% 103.99% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 208,079 199,799 200,979 207,049 205,793 191,893 184,527 2.02%
  YoY % 4.14% -0.59% -2.93% 0.61% 7.24% 3.99% -
  Horiz. % 112.76% 108.28% 108.92% 112.21% 111.52% 103.99% 100.00%
NOSH 192,666 190,285 193,249 205,000 199,800 199,888 202,777 -0.85%
  YoY % 1.25% -1.53% -5.73% 2.60% -0.04% -1.42% -
  Horiz. % 95.01% 93.84% 95.30% 101.10% 98.53% 98.58% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.15 % 3.97 % 2.92 % 3.18 % 3.42 % 9.14 % 6.57 % 1.42%
  YoY % 80.10% 35.96% -8.18% -7.02% -62.58% 39.12% -
  Horiz. % 108.83% 60.43% 44.44% 48.40% 52.05% 139.12% 100.00%
ROE 1.11 % 0.67 % 0.38 % 0.50 % 0.49 % 1.88 % 0.99 % 1.92%
  YoY % 65.67% 76.32% -24.00% 2.04% -73.94% 89.90% -
  Horiz. % 112.12% 67.68% 38.38% 50.51% 49.49% 189.90% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 18.61 18.68 15.77 18.14 17.48 21.44 15.99 2.56%
  YoY % -0.37% 18.45% -13.07% 3.78% -18.47% 34.08% -
  Horiz. % 116.39% 116.82% 98.62% 113.45% 109.32% 134.08% 100.00%
EPS 1.20 0.70 0.40 0.50 0.50 1.80 0.90 4.91%
  YoY % 71.43% 75.00% -20.00% 0.00% -72.22% 100.00% -
  Horiz. % 133.33% 77.78% 44.44% 55.56% 55.56% 200.00% 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 1.0800 1.0500 1.0400 1.0100 1.0300 0.9600 0.9100 2.89%
  YoY % 2.86% 0.96% 2.97% -1.94% 7.29% 5.49% -
  Horiz. % 118.68% 115.38% 114.29% 110.99% 113.19% 105.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 201,723
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.77 17.62 15.11 18.44 17.32 21.24 16.07 1.69%
  YoY % 0.85% 16.61% -18.06% 6.47% -18.46% 32.17% -
  Horiz. % 110.58% 109.65% 94.03% 114.75% 107.78% 132.17% 100.00%
EPS 1.15 0.66 0.38 0.51 0.50 1.78 0.90 4.17%
  YoY % 74.24% 73.68% -25.49% 2.00% -71.91% 97.78% -
  Horiz. % 127.78% 73.33% 42.22% 56.67% 55.56% 197.78% 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 1.0315 0.9905 0.9963 1.0264 1.0202 0.9513 0.9148 2.02%
  YoY % 4.14% -0.58% -2.93% 0.61% 7.24% 3.99% -
  Horiz. % 112.76% 108.28% 108.91% 112.20% 111.52% 103.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.8200 0.6900 0.5650 0.6100 0.6200 0.5800 0.3700 -
P/RPS 4.41 3.69 3.58 3.36 3.55 2.71 2.31 11.37%
  YoY % 19.51% 3.07% 6.55% -5.35% 31.00% 17.32% -
  Horiz. % 190.91% 159.74% 154.98% 145.45% 153.68% 117.32% 100.00%
P/EPS 68.33 98.57 141.25 122.00 124.00 32.22 41.11 8.83%
  YoY % -30.68% -30.22% 15.78% -1.61% 284.85% -21.62% -
  Horiz. % 166.21% 239.77% 343.59% 296.76% 301.63% 78.38% 100.00%
EY 1.46 1.01 0.71 0.82 0.81 3.10 2.43 -8.14%
  YoY % 44.55% 42.25% -13.41% 1.23% -73.87% 27.57% -
  Horiz. % 60.08% 41.56% 29.22% 33.74% 33.33% 127.57% 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 0.76 0.66 0.54 0.60 0.60 0.60 0.41 10.83%
  YoY % 15.15% 22.22% -10.00% 0.00% 0.00% 46.34% -
  Horiz. % 185.37% 160.98% 131.71% 146.34% 146.34% 146.34% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 15/05/15 28/05/14 22/05/13 22/05/12 26/05/11 18/05/10 29/05/09 -
Price 0.8750 0.7400 0.5800 0.5800 0.6800 0.5600 0.4100 -
P/RPS 4.70 3.96 3.68 3.20 3.89 2.61 2.56 10.65%
  YoY % 18.69% 7.61% 15.00% -17.74% 49.04% 1.95% -
  Horiz. % 183.59% 154.69% 143.75% 125.00% 151.95% 101.95% 100.00%
P/EPS 72.92 105.71 145.00 116.00 136.00 31.11 45.56 8.15%
  YoY % -31.02% -27.10% 25.00% -14.71% 337.16% -31.72% -
  Horiz. % 160.05% 232.02% 318.26% 254.61% 298.51% 68.28% 100.00%
EY 1.37 0.95 0.69 0.86 0.74 3.21 2.20 -7.59%
  YoY % 44.21% 37.68% -19.77% 16.22% -76.95% 45.91% -
  Horiz. % 62.27% 43.18% 31.36% 39.09% 33.64% 145.91% 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 0.81 0.70 0.56 0.57 0.66 0.58 0.45 10.29%
  YoY % 15.71% 25.00% -1.75% -13.64% 13.79% 28.89% -
  Horiz. % 180.00% 155.56% 124.44% 126.67% 146.67% 128.89% 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.
 


 

508  320  469  452 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFFICEN 0.50+0.21 
 DATAPRP 0.65+0.03 
 GPACKET 0.36+0.065 
 CUSCAPI-WA 0.185+0.09 
 CUSCAPI 0.315+0.075 
 MPAY 0.275+0.005 
 BORNOIL 0.180.00 
 OCR-PA 0.20-0.02 
 DNEX-WD 0.215+0.005 
 DGSB 0.065+0.01 
Partners & Brokers