Highlights

[HEXZA] YoY TTM Result on 2007-06-30 [#0]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
30-Jun-2007
Profit Trend QoQ -     36.78%    YoY -     122.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Revenue 84,280 96,822 63,082 130,008 130,097  -   -  -26.49%
  YoY % -12.95% 53.49% -51.48% -0.07% - - -
  Horiz. % 64.78% 74.42% 48.49% 99.93% 100.00% - -
PBT 11,696 10,147 5,399 15,875 13,540  -   -  -9.86%
  YoY % 15.27% 87.94% -65.99% 17.25% - - -
  Horiz. % 86.38% 74.94% 39.87% 117.25% 100.00% - -
Tax -1,601 -1,622 -1,035 -3,812 -2,618  -   -  -29.43%
  YoY % 1.29% -56.71% 72.85% -45.61% - - -
  Horiz. % 61.15% 61.96% 39.53% 145.61% 100.00% - -
NP 10,095 8,525 4,364 12,063 10,922  -   -  -5.43%
  YoY % 18.42% 95.35% -63.82% 10.45% - - -
  Horiz. % 92.43% 78.05% 39.96% 110.45% 100.00% - -
NP to SH 9,606 8,005 4,314 11,593 10,402  -   -  -5.49%
  YoY % 20.00% 85.56% -62.79% 11.45% - - -
  Horiz. % 92.35% 76.96% 41.47% 111.45% 100.00% - -
Tax Rate 13.69 % 15.99 % 19.17 % 24.01 % 19.34 %  -  %  -  % -21.72%
  YoY % -14.38% -16.59% -20.16% 24.15% - - -
  Horiz. % 70.79% 82.68% 99.12% 124.15% 100.00% - -
Total Cost 74,185 88,297 58,718 117,945 119,175  -   -  -28.54%
  YoY % -15.98% 50.37% -50.22% -1.03% - - -
  Horiz. % 62.25% 74.09% 49.27% 98.97% 100.00% - -
Net Worth 163,719 - 143,692 137,420 141,457  -   -  10.91%
  YoY % 0.00% 0.00% 4.56% -2.85% - - -
  Horiz. % 115.74% 0.00% 101.58% 97.15% 100.00% - -
Dividend
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Div 0 0 0 0 0  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Net Worth 163,719 - 143,692 137,420 141,457  -   -  10.91%
  YoY % 0.00% 0.00% 4.56% -2.85% - - -
  Horiz. % 115.74% 0.00% 101.58% 97.15% 100.00% - -
NOSH 129,936 128,598 128,296 128,430 128,598  -   -  0.74%
  YoY % 1.04% 0.23% -0.10% -0.13% - - -
  Horiz. % 101.04% 100.00% 99.77% 99.87% 100.00% - -
Ratio Analysis
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
NP Margin 11.98 % 8.80 % 6.92 % 9.28 % 8.40 %  -  %  -  % 28.61%
  YoY % 36.14% 27.17% -25.43% 10.48% - - -
  Horiz. % 142.62% 104.76% 82.38% 110.48% 100.00% - -
ROE 5.87 % - % 3.00 % 8.44 % 7.35 %  -  %  -  % -14.73%
  YoY % 0.00% 0.00% -64.45% 14.83% - - -
  Horiz. % 79.86% 0.00% 40.82% 114.83% 100.00% - -
Per Share
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
RPS 64.86 75.29 49.17 101.23 101.17  -   -  -27.03%
  YoY % -13.85% 53.12% -51.43% 0.06% - - -
  Horiz. % 64.11% 74.42% 48.60% 100.06% 100.00% - -
EPS 7.39 6.22 3.36 9.03 8.09  -   -  -6.21%
  YoY % 18.81% 85.12% -62.79% 11.62% - - -
  Horiz. % 91.35% 76.89% 41.53% 111.62% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 1.2600 - 1.1200 1.0700 1.1000  -   -  10.10%
  YoY % 0.00% 0.00% 4.67% -2.73% - - -
  Horiz. % 114.55% 0.00% 101.82% 97.27% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 202,500
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
RPS 41.62 47.81 31.15 64.20 64.25  -   -  -26.49%
  YoY % -12.95% 53.48% -51.48% -0.08% - - -
  Horiz. % 64.78% 74.41% 48.48% 99.92% 100.00% - -
EPS 4.74 3.95 2.13 5.72 5.14  -   -  -5.58%
  YoY % 20.00% 85.45% -62.76% 11.28% - - -
  Horiz. % 92.22% 76.85% 41.44% 111.28% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.8085 - 0.7096 0.6786 0.6986  -   -  10.91%
  YoY % 0.00% 0.00% 4.57% -2.86% - - -
  Horiz. % 115.73% 0.00% 101.57% 97.14% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Date 29/06/07 31/03/06 30/06/06 31/10/05 27/01/06  -   -  -
Price 0.8000 0.5000 0.4900 0.4800 0.4700  -   -  -
P/RPS 1.23 0.66 1.00 0.47 0.46  -   -  100.79%
  YoY % 86.36% -34.00% 112.77% 2.17% - - -
  Horiz. % 267.39% 143.48% 217.39% 102.17% 100.00% - -
P/EPS 10.82 8.03 14.57 5.32 5.81  -   -  55.38%
  YoY % 34.74% -44.89% 173.87% -8.43% - - -
  Horiz. % 186.23% 138.21% 250.77% 91.57% 100.00% - -
EY 9.24 12.45 6.86 18.81 17.21  -   -  -35.65%
  YoY % -25.78% 81.49% -63.53% 9.30% - - -
  Horiz. % 53.69% 72.34% 39.86% 109.30% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.00 0.44 0.45 0.43  -   -  31.09%
  YoY % 0.00% 0.00% -2.22% 4.65% - - -
  Horiz. % 146.51% 0.00% 102.33% 104.65% 100.00% - -
Price Multiplier on Announcement Date
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Date - - - 28/11/05 29/03/06  -   -  -
Price 0.0000 0.0000 0.0000 0.4700 0.5100  -   -  -
P/RPS 0.00 0.00 0.00 0.46 0.50  -   -  -
  YoY % 0.00% 0.00% 0.00% -8.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 92.00% 100.00% - -
P/EPS 0.00 0.00 0.00 5.21 6.31  -   -  -
  YoY % 0.00% 0.00% 0.00% -17.43% - - -
  Horiz. % 0.00% 0.00% 0.00% 82.57% 100.00% - -
EY 0.00 0.00 0.00 19.21 15.86  -   -  -
  YoY % 0.00% 0.00% 0.00% 21.12% - - -
  Horiz. % 0.00% 0.00% 0.00% 121.12% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.44 0.46  -   -  -
  YoY % 0.00% 0.00% 0.00% -4.35% - - -
  Horiz. % 0.00% 0.00% 0.00% 95.65% 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.
 


 

159  154  477  1419 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.02+0.055 
 NOVAMSC 0.145+0.01 
 HSI-H4B 0.34+0.055 
 HSI-H4A 0.19+0.06 
 SAPNRG 0.630.00 
 KRETAM 0.47+0.01 
 HSI-C3E 0.255-0.05 
 PWORTH 0.25+0.01 
 HSI-C3K 0.375-0.065 
 HSI-C3D 0.105-0.04 

TOP ARTICLES

1. 1Q18 Results Wrap - Latest Stock Picks! KL Trader Investment Research Articles
2. PublicInvest Research Headlines - 18 Jun 2018 PublicInvest Research
3. StockAlliance - OCNCASH the undershine OCEAN StockAlliance Smells Of Money
4. RHB Top 20 Small Cap Jewel for MY, SG and HK TRV Stock News & Articles
5. TCapital Group - HUAAN TCapital Group Stock Sharing Knowledge
Partners & Brokers