Highlights

[HEXZA] YoY Quarter Result on 2014-03-31 [#3]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 28-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     -48.95%    YoY -     72.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 25,917 32,690 35,850 35,539 30,482 37,196 34,930 -4.85%
  YoY % -20.72% -8.81% 0.88% 16.59% -18.05% 6.49% -
  Horiz. % 74.20% 93.59% 102.63% 101.74% 87.27% 106.49% 100.00%
PBT -716 2,713 3,719 1,717 1,304 2,046 1,690 -
  YoY % -126.39% -27.05% 116.60% 31.67% -36.27% 21.07% -
  Horiz. % -42.37% 160.53% 220.06% 101.60% 77.16% 121.07% 100.00%
Tax -178 -1,084 -1,156 -305 -413 -865 -494 -15.63%
  YoY % 83.58% 6.23% -279.02% 26.15% 52.25% -75.10% -
  Horiz. % 36.03% 219.43% 234.01% 61.74% 83.60% 175.10% 100.00%
NP -894 1,629 2,563 1,412 891 1,181 1,196 -
  YoY % -154.88% -36.44% 81.52% 58.47% -24.56% -1.25% -
  Horiz. % -74.75% 136.20% 214.30% 118.06% 74.50% 98.75% 100.00%
NP to SH -839 1,279 2,312 1,332 773 1,025 999 -
  YoY % -165.60% -44.68% 73.57% 72.32% -24.59% 2.60% -
  Horiz. % -83.98% 128.03% 231.43% 133.33% 77.38% 102.60% 100.00%
Tax Rate - % 39.96 % 31.08 % 17.76 % 31.67 % 42.28 % 29.23 % -
  YoY % 0.00% 28.57% 75.00% -43.92% -25.09% 44.65% -
  Horiz. % 0.00% 136.71% 106.33% 60.76% 108.35% 144.65% 100.00%
Total Cost 26,811 31,061 33,287 34,127 29,591 36,015 33,734 -3.75%
  YoY % -13.68% -6.69% -2.46% 15.33% -17.84% 6.76% -
  Horiz. % 79.48% 92.08% 98.67% 101.16% 87.72% 106.76% 100.00%
Net Worth 240,456 218,414 216,410 210,399 208,395 202,383 205,793 2.63%
  YoY % 10.09% 0.93% 2.86% 0.96% 2.97% -1.66% -
  Horiz. % 116.84% 106.13% 105.16% 102.24% 101.26% 98.34% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 240,456 218,414 216,410 210,399 208,395 202,383 205,793 2.63%
  YoY % 10.09% 0.93% 2.86% 0.96% 2.97% -1.66% -
  Horiz. % 116.84% 106.13% 105.16% 102.24% 101.26% 98.34% 100.00%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 199,800 0.05%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.29% -
  Horiz. % 100.29% 100.29% 100.29% 100.29% 100.29% 100.29% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin -3.45 % 4.98 % 7.15 % 3.97 % 2.92 % 3.18 % 3.42 % -
  YoY % -169.28% -30.35% 80.10% 35.96% -8.18% -7.02% -
  Horiz. % -100.88% 145.61% 209.06% 116.08% 85.38% 92.98% 100.00%
ROE -0.35 % 0.59 % 1.07 % 0.63 % 0.37 % 0.51 % 0.49 % -
  YoY % -159.32% -44.86% 69.84% 70.27% -27.45% 4.08% -
  Horiz. % -71.43% 120.41% 218.37% 128.57% 75.51% 104.08% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.93 16.31 17.89 17.74 15.21 18.56 17.48 -4.90%
  YoY % -20.72% -8.83% 0.85% 16.63% -18.05% 6.18% -
  Horiz. % 73.97% 93.31% 102.35% 101.49% 87.01% 106.18% 100.00%
EPS -0.40 0.60 1.20 0.70 0.40 0.50 0.50 -
  YoY % -166.67% -50.00% 71.43% 75.00% -20.00% 0.00% -
  Horiz. % -80.00% 120.00% 240.00% 140.00% 80.00% 100.00% 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 1.2000 1.0900 1.0800 1.0500 1.0400 1.0100 1.0300 2.58%
  YoY % 10.09% 0.93% 2.86% 0.96% 2.97% -1.94% -
  Horiz. % 116.50% 105.83% 104.85% 101.94% 100.97% 98.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 202,500
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.80 16.14 17.70 17.55 15.05 18.37 17.25 -4.85%
  YoY % -20.69% -8.81% 0.85% 16.61% -18.07% 6.49% -
  Horiz. % 74.20% 93.57% 102.61% 101.74% 87.25% 106.49% 100.00%
EPS -0.41 0.63 1.14 0.66 0.38 0.51 0.49 -
  YoY % -165.08% -44.74% 72.73% 73.68% -25.49% 4.08% -
  Horiz. % -83.67% 128.57% 232.65% 134.69% 77.55% 104.08% 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 1.1874 1.0786 1.0687 1.0390 1.0291 0.9994 1.0163 2.62%
  YoY % 10.09% 0.93% 2.86% 0.96% 2.97% -1.66% -
  Horiz. % 116.84% 106.13% 105.16% 102.23% 101.26% 98.34% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.1100 0.8750 0.8200 0.6900 0.5650 0.6100 0.6200 -
P/RPS 8.58 5.36 4.58 3.89 3.71 3.29 3.55 15.83%
  YoY % 60.07% 17.03% 17.74% 4.85% 12.77% -7.32% -
  Horiz. % 241.69% 150.99% 129.01% 109.58% 104.51% 92.68% 100.00%
P/EPS -265.10 137.09 71.07 103.80 146.46 119.25 124.00 -
  YoY % -293.38% 92.89% -31.53% -29.13% 22.82% -3.83% -
  Horiz. % -213.79% 110.56% 57.31% 83.71% 118.11% 96.17% 100.00%
EY -0.38 0.73 1.41 0.96 0.68 0.84 0.81 -
  YoY % -152.05% -48.23% 46.88% 41.18% -19.05% 3.70% -
  Horiz. % -46.91% 90.12% 174.07% 118.52% 83.95% 103.70% 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 0.92 0.80 0.76 0.66 0.54 0.60 0.60 7.38%
  YoY % 15.00% 5.26% 15.15% 22.22% -10.00% 0.00% -
  Horiz. % 153.33% 133.33% 126.67% 110.00% 90.00% 100.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 12/05/16 15/05/15 28/05/14 22/05/13 22/05/12 26/05/11 -
Price 1.1500 0.8950 0.8750 0.7400 0.5800 0.5800 0.6800 -
P/RPS 8.89 5.49 4.89 4.17 3.81 3.12 3.89 14.75%
  YoY % 61.93% 12.27% 17.27% 9.45% 22.12% -19.79% -
  Horiz. % 228.53% 141.13% 125.71% 107.20% 97.94% 80.21% 100.00%
P/EPS -274.66 140.22 75.84 111.32 150.35 113.39 136.00 -
  YoY % -295.88% 84.89% -31.87% -25.96% 32.60% -16.62% -
  Horiz. % -201.96% 103.10% 55.76% 81.85% 110.55% 83.38% 100.00%
EY -0.36 0.71 1.32 0.90 0.67 0.88 0.74 -
  YoY % -150.70% -46.21% 46.67% 34.33% -23.86% 18.92% -
  Horiz. % -48.65% 95.95% 178.38% 121.62% 90.54% 118.92% 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 0.96 0.82 0.81 0.70 0.56 0.57 0.66 6.44%
  YoY % 17.07% 1.23% 15.71% 25.00% -1.75% -13.64% -
  Horiz. % 145.45% 124.24% 122.73% 106.06% 84.85% 86.36% 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.
 


 

366  240  499  806 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MAYBANK 9.600.00 
 SAPNRG 0.65+0.005 
 MYEG 0.965+0.02 
 YTL 1.060.00 
 SANICHI 0.11+0.005 
 TDM 0.27+0.015 
 YTLPOWR 0.975+0.015 
 BARAKAH 0.175-0.01 
 DGB 0.135+0.005 
 FINTEC 0.095+0.005 
Partners & Brokers