Highlights

[HEXZA] QoQ Quarter Result on 2015-09-30 [#1]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 19-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     139.26%    YoY -     89.70%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 35,380 32,690 36,648 37,271 37,171 35,850 37,897 -4.48%
  QoQ % 8.23% -10.80% -1.67% 0.27% 3.68% -5.40% -
  Horiz. % 93.36% 86.26% 96.70% 98.35% 98.08% 94.60% 100.00%
PBT 5,069 2,713 3,829 9,090 3,682 3,719 5,785 -8.44%
  QoQ % 86.84% -29.15% -57.88% 146.88% -0.99% -35.71% -
  Horiz. % 87.62% 46.90% 66.19% 157.13% 63.65% 64.29% 100.00%
Tax -527 -1,084 -865 -946 -238 -1,156 -1,055 -37.07%
  QoQ % 51.38% -25.32% 8.56% -297.48% 79.41% -9.57% -
  Horiz. % 49.95% 102.75% 81.99% 89.67% 22.56% 109.57% 100.00%
NP 4,542 1,629 2,964 8,144 3,444 2,563 4,730 -2.67%
  QoQ % 178.82% -45.04% -63.61% 136.47% 34.37% -45.81% -
  Horiz. % 96.03% 34.44% 62.66% 172.18% 72.81% 54.19% 100.00%
NP to SH 4,116 1,279 2,719 7,886 3,296 2,312 4,266 -2.36%
  QoQ % 221.81% -52.96% -65.52% 139.26% 42.56% -45.80% -
  Horiz. % 96.48% 29.98% 63.74% 184.86% 77.26% 54.20% 100.00%
Tax Rate 10.40 % 39.96 % 22.59 % 10.41 % 6.46 % 31.08 % 18.24 % -31.26%
  QoQ % -73.97% 76.89% 117.00% 61.15% -79.21% 70.39% -
  Horiz. % 57.02% 219.08% 123.85% 57.07% 35.42% 170.39% 100.00%
Total Cost 30,838 31,061 33,684 29,127 33,727 33,287 33,167 -4.74%
  QoQ % -0.72% -7.79% 15.65% -13.64% 1.32% 0.36% -
  Horiz. % 92.98% 93.65% 101.56% 87.82% 101.69% 100.36% 100.00%
Net Worth 220,418 218,414 216,410 224,425 218,414 216,410 212,402 2.50%
  QoQ % 0.92% 0.93% -3.57% 2.75% 0.93% 1.89% -
  Horiz. % 103.77% 102.83% 101.89% 105.66% 102.83% 101.89% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 9,017 - - - 9,017 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 219.07 % - % - % - % 273.58 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.08% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 220,418 218,414 216,410 224,425 218,414 216,410 212,402 2.50%
  QoQ % 0.92% 0.93% -3.57% 2.75% 0.93% 1.89% -
  Horiz. % 103.77% 102.83% 101.89% 105.66% 102.83% 101.89% 100.00%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.84 % 4.98 % 8.09 % 21.85 % 9.27 % 7.15 % 12.48 % 1.92%
  QoQ % 157.83% -38.44% -62.97% 135.71% 29.65% -42.71% -
  Horiz. % 102.88% 39.90% 64.82% 175.08% 74.28% 57.29% 100.00%
ROE 1.87 % 0.59 % 1.26 % 3.51 % 1.51 % 1.07 % 2.01 % -4.70%
  QoQ % 216.95% -53.17% -64.10% 132.45% 41.12% -46.77% -
  Horiz. % 93.03% 29.35% 62.69% 174.63% 75.12% 53.23% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.66 16.31 18.29 18.60 18.55 17.89 18.91 -4.46%
  QoQ % 8.28% -10.83% -1.67% 0.27% 3.69% -5.39% -
  Horiz. % 93.39% 86.25% 96.72% 98.36% 98.10% 94.61% 100.00%
EPS 2.10 0.60 1.40 3.90 1.60 1.20 2.10 -
  QoQ % 250.00% -57.14% -64.10% 143.75% 33.33% -42.86% -
  Horiz. % 100.00% 28.57% 66.67% 185.71% 76.19% 57.14% 100.00%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1000 1.0900 1.0800 1.1200 1.0900 1.0800 1.0600 2.50%
  QoQ % 0.92% 0.93% -3.57% 2.75% 0.93% 1.89% -
  Horiz. % 103.77% 102.83% 101.89% 105.66% 102.83% 101.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 192,363
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 17.66 16.31 18.29 18.60 18.55 17.89 18.91 -4.46%
  QoQ % 8.28% -10.83% -1.67% 0.27% 3.69% -5.39% -
  Horiz. % 93.39% 86.25% 96.72% 98.36% 98.10% 94.61% 100.00%
EPS 2.10 0.60 1.40 3.90 1.60 1.20 2.10 -
  QoQ % 250.00% -57.14% -64.10% 143.75% 33.33% -42.86% -
  Horiz. % 100.00% 28.57% 66.67% 185.71% 76.19% 57.14% 100.00%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.1000 1.0900 1.0800 1.1200 1.0900 1.0800 1.0600 2.50%
  QoQ % 0.92% 0.93% -3.57% 2.75% 0.93% 1.89% -
  Horiz. % 103.77% 102.83% 101.89% 105.66% 102.83% 101.89% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.8550 0.8750 0.9100 0.8400 0.8050 0.8200 0.6750 -
P/RPS 4.84 5.36 4.98 4.52 4.34 4.58 3.57 22.52%
  QoQ % -9.70% 7.63% 10.18% 4.15% -5.24% 28.29% -
  Horiz. % 135.57% 150.14% 139.50% 126.61% 121.57% 128.29% 100.00%
P/EPS 41.62 137.09 67.06 21.34 48.94 71.07 31.71 19.90%
  QoQ % -69.64% 104.43% 214.25% -56.40% -31.14% 124.12% -
  Horiz. % 131.25% 432.32% 211.48% 67.30% 154.34% 224.12% 100.00%
EY 2.40 0.73 1.49 4.69 2.04 1.41 3.15 -16.59%
  QoQ % 228.77% -51.01% -68.23% 129.90% 44.68% -55.24% -
  Horiz. % 76.19% 23.17% 47.30% 148.89% 64.76% 44.76% 100.00%
DY 5.26 0.00 0.00 0.00 5.59 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.10% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.78 0.80 0.84 0.75 0.74 0.76 0.64 14.11%
  QoQ % -2.50% -4.76% 12.00% 1.35% -2.63% 18.75% -
  Horiz. % 121.88% 125.00% 131.25% 117.19% 115.62% 118.75% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 12/05/16 28/01/16 19/11/15 26/08/15 15/05/15 11/02/15 -
Price 0.9000 0.8950 0.8900 0.9350 0.7550 0.8750 0.7700 -
P/RPS 5.10 5.49 4.87 5.03 4.07 4.89 4.07 16.25%
  QoQ % -7.10% 12.73% -3.18% 23.59% -16.77% 20.15% -
  Horiz. % 125.31% 134.89% 119.66% 123.59% 100.00% 120.15% 100.00%
P/EPS 43.81 140.22 65.59 23.76 45.90 75.84 36.17 13.64%
  QoQ % -68.76% 113.78% 176.05% -48.24% -39.48% 109.68% -
  Horiz. % 121.12% 387.67% 181.34% 65.69% 126.90% 209.68% 100.00%
EY 2.28 0.71 1.52 4.21 2.18 1.32 2.76 -11.97%
  QoQ % 221.13% -53.29% -63.90% 93.12% 65.15% -52.17% -
  Horiz. % 82.61% 25.72% 55.07% 152.54% 78.99% 47.83% 100.00%
DY 5.00 0.00 0.00 0.00 5.96 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.89% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.82 0.82 0.82 0.83 0.69 0.81 0.73 8.07%
  QoQ % 0.00% 0.00% -1.20% 20.29% -14.81% 10.96% -
  Horiz. % 112.33% 112.33% 112.33% 113.70% 94.52% 110.96% 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.
 


 

506  212  435  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 HIBISCS 0.79-0.07 
 GENM 3.06+0.23 
 VS 0.71+0.055 
 HUBLINE 0.040.00 
 PRESBHD 0.32+0.035 
 SANICHI 0.0650.00 
 MYEG 0.845+0.03 
 DIALOG 2.75-0.20 
 ARMADA 0.15-0.005 
Partners & Brokers