Highlights

[HEXZA] QoQ Annualized Quarter 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 -     49.60%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Revenue 169,605 165,176 177,692 228,637 171,961 174,103 0 -
  QoQ % 2.68% -7.04% -22.28% 32.96% -1.23% 0.00% -
  Horiz. % 97.42% 94.87% 102.06% 131.32% 98.77% 100.00% -
PBT 28,617 27,894 32,384 27,564 18,982 20,429 0 -
  QoQ % 2.59% -13.86% 17.49% 45.21% -7.08% 0.00% -
  Horiz. % 140.08% 136.54% 158.52% 134.92% 92.92% 100.00% -
Tax -5,061 -4,842 -5,448 -4,303 -3,393 -3,499 0 -
  QoQ % -4.53% 11.12% -26.61% -26.81% 3.04% 0.00% -
  Horiz. % 144.62% 138.36% 155.67% 122.96% 96.96% 100.00% -
NP 23,556 23,052 26,936 23,261 15,588 16,929 0 -
  QoQ % 2.19% -14.42% 15.80% 49.21% -7.92% 0.00% -
  Horiz. % 139.14% 136.16% 159.10% 137.40% 92.08% 100.00% -
NP to SH 22,374 21,828 25,396 22,138 14,797 16,137 0 -
  QoQ % 2.50% -14.05% 14.72% 49.60% -8.30% 0.00% -
  Horiz. % 138.65% 135.26% 157.37% 137.18% 91.70% 100.00% -
Tax Rate 17.69 % 17.36 % 16.82 % 15.61 % 17.88 % 17.13 % - % -
  QoQ % 1.90% 3.21% 7.75% -12.70% 4.38% 0.00% -
  Horiz. % 103.27% 101.34% 98.19% 91.13% 104.38% 100.00% -
Total Cost 146,049 142,124 150,756 205,376 156,372 157,173 0 -
  QoQ % 2.76% -5.73% -26.60% 31.34% -0.51% 0.00% -
  Horiz. % 92.92% 90.42% 95.92% 130.67% 99.49% 100.00% -
Net Worth 176,987 172,257 169,738 162,173 155,553 154,227 - -
  QoQ % 2.75% 1.48% 4.66% 4.26% 0.86% 0.00% -
  Horiz. % 114.76% 111.69% 110.06% 105.15% 100.86% 100.00% -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Div - - - 3,899 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 17.62 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Net Worth 176,987 172,257 169,738 162,173 155,553 154,227 - -
  QoQ % 2.75% 1.48% 4.66% 4.26% 0.86% 0.00% -
  Horiz. % 114.76% 111.69% 110.06% 105.15% 100.86% 100.00% -
NOSH 131,101 131,493 129,571 128,709 128,556 128,523 128,486 1.63%
  QoQ % -0.30% 1.48% 0.67% 0.12% 0.03% 0.03% -
  Horiz. % 102.03% 102.34% 100.84% 100.17% 100.05% 100.03% 100.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
NP Margin 13.89 % 13.96 % 15.16 % 10.17 % 9.07 % 9.72 % - % -
  QoQ % -0.50% -7.92% 49.07% 12.13% -6.69% 0.00% -
  Horiz. % 142.90% 143.62% 155.97% 104.63% 93.31% 100.00% -
ROE 12.64 % 12.67 % 14.96 % 13.65 % 9.51 % 10.46 % - % -
  QoQ % -0.24% -15.31% 9.60% 43.53% -9.08% 0.00% -
  Horiz. % 120.84% 121.13% 143.02% 130.50% 90.92% 100.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
RPS 129.37 125.61 137.14 177.64 133.76 135.46 - -
  QoQ % 2.99% -8.41% -22.80% 32.81% -1.25% 0.00% -
  Horiz. % 95.50% 92.73% 101.24% 131.14% 98.75% 100.00% -
EPS 17.07 16.60 19.60 17.20 11.51 12.56 0.00 -
  QoQ % 2.83% -15.31% 13.95% 49.44% -8.36% 0.00% -
  Horiz. % 135.91% 132.17% 156.05% 136.94% 91.64% 100.00% -
DPS 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 1.3500 1.3100 1.3100 1.2600 1.2100 1.2000 - -
  QoQ % 3.05% 0.00% 3.97% 4.13% 0.83% 0.00% -
  Horiz. % 112.50% 109.17% 109.17% 105.00% 100.83% 100.00% -
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
RPS 84.64 82.43 88.68 114.10 85.82 86.89 - -
  QoQ % 2.68% -7.05% -22.28% 32.95% -1.23% 0.00% -
  Horiz. % 97.41% 94.87% 102.06% 131.32% 98.77% 100.00% -
EPS 11.17 10.89 12.67 11.05 7.38 8.05 0.00 -
  QoQ % 2.57% -14.05% 14.66% 49.73% -8.32% 0.00% -
  Horiz. % 138.76% 135.28% 157.39% 137.27% 91.68% 100.00% -
DPS 0.00 0.00 0.00 1.95 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.8833 0.8597 0.8471 0.8093 0.7763 0.7697 - -
  QoQ % 2.75% 1.49% 4.67% 4.25% 0.86% 0.00% -
  Horiz. % 114.76% 111.69% 110.06% 105.14% 100.86% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 31/01/07 29/12/06 -
Price 0.6200 0.6900 0.7700 0.8000 0.6700 0.6900 0.6100 -
P/RPS 0.48 0.55 0.56 0.45 0.00 0.51 0.00 -
  QoQ % -12.73% -1.79% 24.44% 0.00% 0.00% 0.00% -
  Horiz. % 94.12% 107.84% 109.80% 88.24% 0.00% 100.00% -
P/EPS 3.63 4.16 3.93 4.65 0.00 5.50 0.00 -
  QoQ % -12.74% 5.85% -15.48% 0.00% 0.00% 0.00% -
  Horiz. % 66.00% 75.64% 71.45% 84.55% 0.00% 100.00% -
EY 27.53 24.06 25.45 21.50 0.00 18.20 0.00 -
  QoQ % 14.42% -5.46% 18.37% 0.00% 0.00% 0.00% -
  Horiz. % 151.26% 132.20% 139.84% 118.13% 0.00% 100.00% -
DY 0.00 0.00 0.00 3.79 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.46 0.53 0.59 0.63 0.67 0.58 0.00 -
  QoQ % -13.21% -10.17% -6.35% -5.97% 15.52% 0.00% -
  Horiz. % 79.31% 91.38% 101.72% 108.62% 115.52% 100.00% -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 CAGR
Date 30/05/08 21/02/08 28/11/07 30/08/07 04/05/07 27/03/07 - -
Price 0.6900 0.6600 0.7000 0.7000 0.6900 0.6500 0.0000 -
P/RPS 0.53 0.53 0.51 0.39 0.00 0.48 0.00 -
  QoQ % 0.00% 3.92% 30.77% 0.00% 0.00% 0.00% -
  Horiz. % 110.42% 110.42% 106.25% 81.25% 0.00% 100.00% -
P/EPS 4.04 3.98 3.57 4.07 0.00 5.18 0.00 -
  QoQ % 1.51% 11.48% -12.29% 0.00% 0.00% 0.00% -
  Horiz. % 77.99% 76.83% 68.92% 78.57% 0.00% 100.00% -
EY 24.73 25.15 28.00 24.57 0.00 19.32 0.00 -
  QoQ % -1.67% -10.18% 13.96% 0.00% 0.00% 0.00% -
  Horiz. % 128.00% 130.18% 144.93% 127.17% 0.00% 100.00% -
DY 0.00 0.00 0.00 4.33 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.51 0.50 0.53 0.56 0.69 0.54 0.00 -
  QoQ % 2.00% -5.66% -5.36% -18.84% 27.78% 0.00% -
  Horiz. % 94.44% 92.59% 98.15% 103.70% 127.78% 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.
 


 

419  313  498  663 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.435-0.005 
 DIALOG 3.56+0.01 
 MAYBANK 9.790.00 
 MYEG 1.79+0.03 
 HSI-H4O 0.405-0.06 
 LIONIND 1.02+0.10 
 VELESTO 0.28+0.01 
 LAYHONG-WA 0.255+0.005 
 HSI-C3P 0.41+0.07 
 CIMB 6.20+0.06 
Partners & Brokers