Highlights

[HEXZA] YoY Quarter Result on 2015-03-31 [#3]

Stock [HEXZA]: HEXZA CORPORATION BHD
Announcement Date 15-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     -45.80%    YoY -     73.57%
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 240,456 232,351 208,079 199,799 200,979 207,049 205,793 2.63%
  YoY % 3.49% 11.66% 4.14% -0.59% -2.93% 0.61% -
  Horiz. % 116.84% 112.90% 101.11% 97.09% 97.66% 100.61% 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 240,456 232,351 208,079 199,799 200,979 207,049 205,793 2.63%
  YoY % 3.49% 11.66% 4.14% -0.59% -2.93% 0.61% -
  Horiz. % 116.84% 112.90% 101.11% 97.09% 97.66% 100.61% 100.00%
NOSH 200,380 213,166 192,666 190,285 193,249 205,000 199,800 0.05%
  YoY % -6.00% 10.64% 1.25% -1.53% -5.73% 2.60% -
  Horiz. % 100.29% 106.69% 96.43% 95.24% 96.72% 102.60% 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 % 0.55 % 1.11 % 0.67 % 0.38 % 0.50 % 0.49 % -
  YoY % -163.64% -50.45% 65.67% 76.32% -24.00% 2.04% -
  Horiz. % -71.43% 112.24% 226.53% 136.73% 77.55% 102.04% 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 15.34 18.61 18.68 15.77 18.14 17.48 -4.90%
  YoY % -15.71% -17.57% -0.37% 18.45% -13.07% 3.78% -
  Horiz. % 73.97% 87.76% 106.46% 106.86% 90.22% 103.78% 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 - 200,658
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 12.92 16.29 17.87 17.71 15.19 18.54 17.41 -4.85%
  YoY % -20.69% -8.84% 0.90% 16.59% -18.07% 6.49% -
  Horiz. % 74.21% 93.57% 102.64% 101.72% 87.25% 106.49% 100.00%
EPS -0.42 0.64 1.15 0.66 0.39 0.51 0.50 -
  YoY % -165.62% -44.35% 74.24% 69.23% -23.53% 2.00% -
  Horiz. % -84.00% 128.00% 230.00% 132.00% 78.00% 102.00% 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 1.1983 1.1579 1.0370 0.9957 1.0016 1.0319 1.0256 2.63%
  YoY % 3.49% 11.66% 4.15% -0.59% -2.94% 0.61% -
  Horiz. % 116.84% 112.90% 101.11% 97.08% 97.66% 100.61% 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 5.71 4.41 3.69 3.58 3.36 3.55 15.83%
  YoY % 50.26% 29.48% 19.51% 3.07% 6.55% -5.35% -
  Horiz. % 241.69% 160.85% 124.23% 103.94% 100.85% 94.65% 100.00%
P/EPS -265.10 145.83 68.33 98.57 141.25 122.00 124.00 -
  YoY % -281.79% 113.42% -30.68% -30.22% 15.78% -1.61% -
  Horiz. % -213.79% 117.60% 55.10% 79.49% 113.91% 98.39% 100.00%
EY -0.38 0.69 1.46 1.01 0.71 0.82 0.81 -
  YoY % -155.07% -52.74% 44.55% 42.25% -13.41% 1.23% -
  Horiz. % -46.91% 85.19% 180.25% 124.69% 87.65% 101.23% 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 5.84 4.70 3.96 3.68 3.20 3.89 14.75%
  YoY % 52.23% 24.26% 18.69% 7.61% 15.00% -17.74% -
  Horiz. % 228.53% 150.13% 120.82% 101.80% 94.60% 82.26% 100.00%
P/EPS -274.66 149.17 72.92 105.71 145.00 116.00 136.00 -
  YoY % -284.13% 104.57% -31.02% -27.10% 25.00% -14.71% -
  Horiz. % -201.96% 109.68% 53.62% 77.73% 106.62% 85.29% 100.00%
EY -0.36 0.67 1.37 0.95 0.69 0.86 0.74 -
  YoY % -153.73% -51.09% 44.21% 37.68% -19.77% 16.22% -
  Horiz. % -48.65% 90.54% 185.14% 128.38% 93.24% 116.22% 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.
 


 

377  382  501  626 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.065-0.005 
 AAX 0.36-0.02 
 DGB 0.145+0.015 
 BORNOIL 0.09-0.005 
 HUBLINE 0.120.00 
 SIME 8.94+0.01 
 MASTEEL 1.51+0.19 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 

TOP ARTICLES

1. (Icon) Supermax (3) - Turning Around Icon8888 Gossips About Stocks
2. Super uptrend stocks Annjoo, Padini, Penta, Pmetal
3. 去AGM到底可以得到什么?EKOVEST AGM 篇 西山股庄
4. [转贴] 5098 Masteel 2017-Q3业绩 - Leo Ting Good Articles to Share
5. Mplus Market Pulse - 24 Nov 2017 M+ Online Research Articles
Partners & Brokers