Highlights

[HEXZA] QoQ Quarter Result on 2012-12-31 [#2]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 27-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     48.81%    YoY -     -54.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 31,440 32,594 30,482 30,146 31,335 37,396 37,196 -10.59%
  QoQ % -3.54% 6.93% 1.11% -3.79% -16.21% 0.54% -
  Horiz. % 84.53% 87.63% 81.95% 81.05% 84.24% 100.54% 100.00%
PBT 1,193 6,547 1,304 1,823 399 2,225 2,046 -30.18%
  QoQ % -81.78% 402.07% -28.47% 356.89% -82.07% 8.75% -
  Horiz. % 58.31% 319.99% 63.73% 89.10% 19.50% 108.75% 100.00%
Tax -166 -462 -413 -628 312 -518 -865 -66.70%
  QoQ % 64.07% -11.86% 34.24% -301.28% 160.23% 40.12% -
  Horiz. % 19.19% 53.41% 47.75% 72.60% -36.07% 59.88% 100.00%
NP 1,027 6,085 891 1,195 711 1,707 1,181 -8.89%
  QoQ % -83.12% 582.94% -25.44% 68.07% -58.35% 44.54% -
  Horiz. % 86.96% 515.24% 75.44% 101.19% 60.20% 144.54% 100.00%
NP to SH 1,020 6,030 773 1,000 672 1,491 1,025 -0.33%
  QoQ % -83.08% 680.08% -22.70% 48.81% -54.93% 45.46% -
  Horiz. % 99.51% 588.29% 75.41% 97.56% 65.56% 145.46% 100.00%
Tax Rate 13.91 % 7.06 % 31.67 % 34.45 % -78.20 % 23.28 % 42.28 % -52.31%
  QoQ % 97.03% -77.71% -8.07% 144.05% -435.91% -44.94% -
  Horiz. % 32.90% 16.70% 74.91% 81.48% -184.96% 55.06% 100.00%
Total Cost 30,413 26,509 29,591 28,951 30,624 35,689 36,015 -10.65%
  QoQ % 14.73% -10.42% 2.21% -5.46% -14.19% -0.91% -
  Horiz. % 84.45% 73.61% 82.16% 80.39% 85.03% 99.09% 100.00%
Net Worth 214,406 214,406 208,395 208,395 214,406 214,406 202,383 3.92%
  QoQ % 0.00% 2.88% 0.00% -2.80% 0.00% 5.94% -
  Horiz. % 105.94% 105.94% 102.97% 102.97% 105.94% 105.94% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 8,015 - - - 8,015 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 132.92 % - % - % - % 537.57 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 24.73% 0.00% 0.00% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 214,406 214,406 208,395 208,395 214,406 214,406 202,383 3.92%
  QoQ % 0.00% 2.88% 0.00% -2.80% 0.00% 5.94% -
  Horiz. % 105.94% 105.94% 102.97% 102.97% 105.94% 105.94% 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.27 % 18.67 % 2.92 % 3.96 % 2.27 % 4.56 % 3.18 % 1.88%
  QoQ % -82.49% 539.38% -26.26% 74.45% -50.22% 43.40% -
  Horiz. % 102.83% 587.11% 91.82% 124.53% 71.38% 143.40% 100.00%
ROE 0.48 % 2.81 % 0.37 % 0.48 % 0.31 % 0.70 % 0.51 % -3.96%
  QoQ % -82.92% 659.46% -22.92% 54.84% -55.71% 37.25% -
  Horiz. % 94.12% 550.98% 72.55% 94.12% 60.78% 137.25% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.69 16.27 15.21 15.04 15.64 18.66 18.56 -10.59%
  QoQ % -3.56% 6.97% 1.13% -3.84% -16.18% 0.54% -
  Horiz. % 84.54% 87.66% 81.95% 81.03% 84.27% 100.54% 100.00%
EPS 0.50 3.00 0.40 0.50 0.30 0.70 0.50 -
  QoQ % -83.33% 650.00% -20.00% 66.67% -57.14% 40.00% -
  Horiz. % 100.00% 600.00% 80.00% 100.00% 60.00% 140.00% 100.00%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0700 1.0700 1.0400 1.0400 1.0700 1.0700 1.0100 3.92%
  QoQ % 0.00% 2.88% 0.00% -2.80% 0.00% 5.94% -
  Horiz. % 105.94% 105.94% 102.97% 102.97% 105.94% 105.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 192,363
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.69 16.27 15.21 15.04 15.64 18.66 18.56 -10.59%
  QoQ % -3.56% 6.97% 1.13% -3.84% -16.18% 0.54% -
  Horiz. % 84.54% 87.66% 81.95% 81.03% 84.27% 100.54% 100.00%
EPS 0.50 3.00 0.40 0.50 0.30 0.70 0.50 -
  QoQ % -83.33% 650.00% -20.00% 66.67% -57.14% 40.00% -
  Horiz. % 100.00% 600.00% 80.00% 100.00% 60.00% 140.00% 100.00%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.0700 1.0700 1.0400 1.0400 1.0700 1.0700 1.0100 3.92%
  QoQ % 0.00% 2.88% 0.00% -2.80% 0.00% 5.94% -
  Horiz. % 105.94% 105.94% 102.97% 102.97% 105.94% 105.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.6100 0.5600 0.5650 0.5600 0.6000 0.6000 0.6100 -
P/RPS 3.89 3.44 3.71 3.72 3.84 3.21 3.29 11.80%
  QoQ % 13.08% -7.28% -0.27% -3.12% 19.63% -2.43% -
  Horiz. % 118.24% 104.56% 112.77% 113.07% 116.72% 97.57% 100.00%
P/EPS 119.84 18.61 146.46 112.21 178.91 80.64 119.25 0.33%
  QoQ % 543.95% -87.29% 30.52% -37.28% 121.86% -32.38% -
  Horiz. % 100.49% 15.61% 122.82% 94.10% 150.03% 67.62% 100.00%
EY 0.83 5.37 0.68 0.89 0.56 1.24 0.84 -0.79%
  QoQ % -84.54% 689.71% -23.60% 58.93% -54.84% 47.62% -
  Horiz. % 98.81% 639.29% 80.95% 105.95% 66.67% 147.62% 100.00%
DY 0.00 7.14 0.00 0.00 0.00 6.67 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.05% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.57 0.52 0.54 0.54 0.56 0.56 0.60 -3.36%
  QoQ % 9.62% -3.70% 0.00% -3.57% 0.00% -6.67% -
  Horiz. % 95.00% 86.67% 90.00% 90.00% 93.33% 93.33% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 08/11/13 28/08/13 22/05/13 27/02/13 26/11/12 30/08/12 22/05/12 -
Price 0.7800 0.5650 0.5800 0.5650 0.6300 0.6200 0.5800 -
P/RPS 4.97 3.47 3.81 3.76 4.03 3.32 3.12 36.36%
  QoQ % 43.23% -8.92% 1.33% -6.70% 21.39% 6.41% -
  Horiz. % 159.29% 111.22% 122.12% 120.51% 129.17% 106.41% 100.00%
P/EPS 153.23 18.78 150.35 113.21 187.86 83.32 113.39 22.21%
  QoQ % 715.92% -87.51% 32.81% -39.74% 125.47% -26.52% -
  Horiz. % 135.14% 16.56% 132.60% 99.84% 165.68% 73.48% 100.00%
EY 0.65 5.33 0.67 0.88 0.53 1.20 0.88 -18.27%
  QoQ % -87.80% 695.52% -23.86% 66.04% -55.83% 36.36% -
  Horiz. % 73.86% 605.68% 76.14% 100.00% 60.23% 136.36% 100.00%
DY 0.00 7.08 0.00 0.00 0.00 6.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.77% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.73 0.53 0.56 0.54 0.59 0.58 0.57 17.91%
  QoQ % 37.74% -5.36% 3.70% -8.47% 1.72% 1.75% -
  Horiz. % 128.07% 92.98% 98.25% 94.74% 103.51% 101.75% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
4. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
5. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
6. The Bonuses of Airasia Windfall Profit
7. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
8. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
Partners & Brokers