Highlights

[HEXZA] YoY Quarter Result on 2013-03-31 [#3]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 22-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -22.70%    YoY -     -24.59%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 32,690 35,850 35,539 30,482 37,196 34,930 42,855 -4.41%
  YoY % -8.81% 0.88% 16.59% -18.05% 6.49% -18.49% -
  Horiz. % 76.28% 83.65% 82.93% 71.13% 86.80% 81.51% 100.00%
PBT 2,713 3,719 1,717 1,304 2,046 1,690 5,226 -10.34%
  YoY % -27.05% 116.60% 31.67% -36.27% 21.07% -67.66% -
  Horiz. % 51.91% 71.16% 32.85% 24.95% 39.15% 32.34% 100.00%
Tax -1,084 -1,156 -305 -413 -865 -494 -1,308 -3.08%
  YoY % 6.23% -279.02% 26.15% 52.25% -75.10% 62.23% -
  Horiz. % 82.87% 88.38% 23.32% 31.57% 66.13% 37.77% 100.00%
NP 1,629 2,563 1,412 891 1,181 1,196 3,918 -13.60%
  YoY % -36.44% 81.52% 58.47% -24.56% -1.25% -69.47% -
  Horiz. % 41.58% 65.42% 36.04% 22.74% 30.14% 30.53% 100.00%
NP to SH 1,279 2,312 1,332 773 1,025 999 3,598 -15.82%
  YoY % -44.68% 73.57% 72.32% -24.59% 2.60% -72.23% -
  Horiz. % 35.55% 64.26% 37.02% 21.48% 28.49% 27.77% 100.00%
Tax Rate 39.96 % 31.08 % 17.76 % 31.67 % 42.28 % 29.23 % 25.03 % 8.10%
  YoY % 28.57% 75.00% -43.92% -25.09% 44.65% 16.78% -
  Horiz. % 159.65% 124.17% 70.95% 126.53% 168.92% 116.78% 100.00%
Total Cost 31,061 33,287 34,127 29,591 36,015 33,734 38,937 -3.69%
  YoY % -6.69% -2.46% 15.33% -17.84% 6.76% -13.36% -
  Horiz. % 79.77% 85.49% 87.65% 76.00% 92.50% 86.64% 100.00%
Net Worth 232,351 208,079 199,799 200,979 207,049 205,793 191,893 3.24%
  YoY % 11.66% 4.14% -0.59% -2.93% 0.61% 7.24% -
  Horiz. % 121.08% 108.44% 104.12% 104.74% 107.90% 107.24% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 232,351 208,079 199,799 200,979 207,049 205,793 191,893 3.24%
  YoY % 11.66% 4.14% -0.59% -2.93% 0.61% 7.24% -
  Horiz. % 121.08% 108.44% 104.12% 104.74% 107.90% 107.24% 100.00%
NOSH 213,166 192,666 190,285 193,249 205,000 199,800 199,888 1.08%
  YoY % 10.64% 1.25% -1.53% -5.73% 2.60% -0.04% -
  Horiz. % 106.64% 96.39% 95.20% 96.68% 102.56% 99.96% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.98 % 7.15 % 3.97 % 2.92 % 3.18 % 3.42 % 9.14 % -9.62%
  YoY % -30.35% 80.10% 35.96% -8.18% -7.02% -62.58% -
  Horiz. % 54.49% 78.23% 43.44% 31.95% 34.79% 37.42% 100.00%
ROE 0.55 % 1.11 % 0.67 % 0.38 % 0.50 % 0.49 % 1.88 % -18.51%
  YoY % -50.45% 65.67% 76.32% -24.00% 2.04% -73.94% -
  Horiz. % 29.26% 59.04% 35.64% 20.21% 26.60% 26.06% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 15.34 18.61 18.68 15.77 18.14 17.48 21.44 -5.42%
  YoY % -17.57% -0.37% 18.45% -13.07% 3.78% -18.47% -
  Horiz. % 71.55% 86.80% 87.13% 73.55% 84.61% 81.53% 100.00%
EPS 0.60 1.20 0.70 0.40 0.50 0.50 1.80 -16.72%
  YoY % -50.00% 71.43% 75.00% -20.00% 0.00% -72.22% -
  Horiz. % 33.33% 66.67% 38.89% 22.22% 27.78% 27.78% 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 1.0900 1.0800 1.0500 1.0400 1.0100 1.0300 0.9600 2.14%
  YoY % 0.93% 2.86% 0.96% 2.97% -1.94% 7.29% -
  Horiz. % 113.54% 112.50% 109.38% 108.33% 105.21% 107.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 16.31 17.89 17.74 15.21 18.56 17.43 21.39 -4.41%
  YoY % -8.83% 0.85% 16.63% -18.05% 6.48% -18.51% -
  Horiz. % 76.25% 83.64% 82.94% 71.11% 86.77% 81.49% 100.00%
EPS 0.64 1.15 0.66 0.39 0.51 0.50 1.80 -15.82%
  YoY % -44.35% 74.24% 69.23% -23.53% 2.00% -72.22% -
  Horiz. % 35.56% 63.89% 36.67% 21.67% 28.33% 27.78% 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 1.1596 1.0384 0.9971 1.0030 1.0333 1.0270 0.9576 3.24%
  YoY % 11.67% 4.14% -0.59% -2.93% 0.61% 7.25% -
  Horiz. % 121.09% 108.44% 104.12% 104.74% 107.91% 107.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.8750 0.8200 0.6900 0.5650 0.6100 0.6200 0.5800 -
P/RPS 5.71 4.41 3.69 3.58 3.36 3.55 2.71 13.21%
  YoY % 29.48% 19.51% 3.07% 6.55% -5.35% 31.00% -
  Horiz. % 210.70% 162.73% 136.16% 132.10% 123.99% 131.00% 100.00%
P/EPS 145.83 68.33 98.57 141.25 122.00 124.00 32.22 28.58%
  YoY % 113.42% -30.68% -30.22% 15.78% -1.61% 284.85% -
  Horiz. % 452.61% 212.07% 305.93% 438.39% 378.65% 384.85% 100.00%
EY 0.69 1.46 1.01 0.71 0.82 0.81 3.10 -22.13%
  YoY % -52.74% 44.55% 42.25% -13.41% 1.23% -73.87% -
  Horiz. % 22.26% 47.10% 32.58% 22.90% 26.45% 26.13% 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 0.80 0.76 0.66 0.54 0.60 0.60 0.60 4.91%
  YoY % 5.26% 15.15% 22.22% -10.00% 0.00% 0.00% -
  Horiz. % 133.33% 126.67% 110.00% 90.00% 100.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 12/05/16 15/05/15 28/05/14 22/05/13 22/05/12 26/05/11 18/05/10 -
Price 0.8950 0.8750 0.7400 0.5800 0.5800 0.6800 0.5600 -
P/RPS 5.84 4.70 3.96 3.68 3.20 3.89 2.61 14.35%
  YoY % 24.26% 18.69% 7.61% 15.00% -17.74% 49.04% -
  Horiz. % 223.75% 180.08% 151.72% 141.00% 122.61% 149.04% 100.00%
P/EPS 149.17 72.92 105.71 145.00 116.00 136.00 31.11 29.83%
  YoY % 104.57% -31.02% -27.10% 25.00% -14.71% 337.16% -
  Horiz. % 479.49% 234.39% 339.79% 466.09% 372.87% 437.16% 100.00%
EY 0.67 1.37 0.95 0.69 0.86 0.74 3.21 -22.96%
  YoY % -51.09% 44.21% 37.68% -19.77% 16.22% -76.95% -
  Horiz. % 20.87% 42.68% 29.60% 21.50% 26.79% 23.05% 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 0.82 0.81 0.70 0.56 0.57 0.66 0.58 5.94%
  YoY % 1.23% 15.71% 25.00% -1.75% -13.64% 13.79% -
  Horiz. % 141.38% 139.66% 120.69% 96.55% 98.28% 113.79% 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.
 


 

464  277  488  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 JAG 0.145-0.01 
 LCTITAN-CE 0.345+0.145 
 STRAITS-WA 0.13+0.03 
 IFCAMSC 0.41+0.015 
 UMWOG 0.31+0.025 
 LCTITAN-CB 0.035+0.005 
 MTOUCHE 0.30-0.045 
 LCTITAN-CF 0.06+0.02 
 ARMADA 0.74+0.02 
 TAGB 0.375+0.005 
Partners & Brokers