Highlights

[HEXZA] QoQ Quarter Result on 2009-03-31 [#3]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 29-May-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 31-Mar-2009  [#3]
Profit Trend QoQ -     135.58%    YoY -     -68.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 38,016 39,591 35,411 32,426 37,463 61,133 49,860 -16.50%
  QoQ % -3.98% 11.80% 9.21% -13.45% -38.72% 22.61% -
  Horiz. % 76.25% 79.40% 71.02% 65.03% 75.14% 122.61% 100.00%
PBT 6,788 6,416 3,275 2,610 -6,456 8,508 6,416 3.82%
  QoQ % 5.80% 95.91% 25.48% 140.43% -175.88% 32.61% -
  Horiz. % 105.80% 100.00% 51.04% 40.68% -100.62% 132.61% 100.00%
Tax -1,384 -1,221 855 -480 556 -1,705 -921 31.10%
  QoQ % -13.35% -242.81% 278.12% -186.33% 132.61% -85.12% -
  Horiz. % 150.27% 132.57% -92.83% 52.12% -60.37% 185.12% 100.00%
NP 5,404 5,195 4,130 2,130 -5,900 6,803 5,495 -1.10%
  QoQ % 4.02% 25.79% 93.90% 136.10% -186.73% 23.80% -
  Horiz. % 98.34% 94.54% 75.16% 38.76% -107.37% 123.80% 100.00%
NP to SH 5,095 4,860 3,845 1,825 -5,130 6,446 5,280 -2.34%
  QoQ % 4.84% 26.40% 110.68% 135.58% -179.58% 22.08% -
  Horiz. % 96.50% 92.05% 72.82% 34.56% -97.16% 122.08% 100.00%
Tax Rate 20.39 % 19.03 % -26.11 % 18.39 % - % 20.04 % 14.35 % 26.31%
  QoQ % 7.15% 172.88% -241.98% 0.00% 0.00% 39.65% -
  Horiz. % 142.09% 132.61% -181.95% 128.15% 0.00% 139.65% 100.00%
Total Cost 32,612 34,396 31,281 30,296 43,363 54,330 44,365 -18.50%
  QoQ % -5.19% 9.96% 3.25% -30.13% -20.19% 22.46% -
  Horiz. % 73.51% 77.53% 70.51% 68.29% 97.74% 122.46% 100.00%
Net Worth 191,571 192,374 186,178 184,527 139,909 189,433 183,479 2.91%
  QoQ % -0.42% 3.33% 0.89% 31.89% -26.14% 3.24% -
  Horiz. % 104.41% 104.85% 101.47% 100.57% 76.25% 103.24% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - 3,960 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 75.00 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 191,571 192,374 186,178 184,527 139,909 189,433 183,479 2.91%
  QoQ % -0.42% 3.33% 0.89% 31.89% -26.14% 3.24% -
  Horiz. % 104.41% 104.85% 101.47% 100.57% 76.25% 103.24% 100.00%
NOSH 203,800 202,499 202,368 202,777 155,454 131,551 132,000 33.48%
  QoQ % 0.64% 0.07% -0.20% 30.44% 18.17% -0.34% -
  Horiz. % 154.39% 153.41% 153.31% 153.62% 117.77% 99.66% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 14.22 % 13.12 % 11.66 % 6.57 % -15.75 % 11.13 % 11.02 % 18.47%
  QoQ % 8.38% 12.52% 77.47% 141.71% -241.51% 1.00% -
  Horiz. % 129.04% 119.06% 105.81% 59.62% -142.92% 101.00% 100.00%
ROE 2.66 % 2.53 % 2.07 % 0.99 % -3.67 % 3.40 % 2.88 % -5.15%
  QoQ % 5.14% 22.22% 109.09% 126.98% -207.94% 18.06% -
  Horiz. % 92.36% 87.85% 71.87% 34.38% -127.43% 118.06% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.65 19.55 17.50 15.99 24.10 46.47 37.77 -37.45%
  QoQ % -4.60% 11.71% 9.44% -33.65% -48.14% 23.03% -
  Horiz. % 49.38% 51.76% 46.33% 42.34% 63.81% 123.03% 100.00%
EPS 2.50 2.40 1.90 0.90 -3.30 4.90 4.00 -26.84%
  QoQ % 4.17% 26.32% 111.11% 127.27% -167.35% 22.50% -
  Horiz. % 62.50% 60.00% 47.50% 22.50% -82.50% 122.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9400 0.9500 0.9200 0.9100 0.9000 1.4400 1.3900 -22.90%
  QoQ % -1.05% 3.26% 1.10% 1.11% -37.50% 3.60% -
  Horiz. % 67.63% 68.35% 66.19% 65.47% 64.75% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 192,363
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 18.97 19.76 17.67 16.18 18.70 30.51 24.88 -16.50%
  QoQ % -4.00% 11.83% 9.21% -13.48% -38.71% 22.63% -
  Horiz. % 76.25% 79.42% 71.02% 65.03% 75.16% 122.63% 100.00%
EPS 2.54 2.43 1.92 0.91 -2.56 3.22 2.63 -2.29%
  QoQ % 4.53% 26.56% 110.99% 135.55% -179.50% 22.43% -
  Horiz. % 96.58% 92.40% 73.00% 34.60% -97.34% 122.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9560 0.9601 0.9291 0.9209 0.6982 0.9454 0.9157 2.90%
  QoQ % -0.43% 3.34% 0.89% 31.90% -26.15% 3.24% -
  Horiz. % 104.40% 104.85% 101.46% 100.57% 76.25% 103.24% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.5600 0.5700 0.4300 0.3700 0.4400 0.7100 0.6900 -
P/RPS 3.00 2.92 2.46 2.31 1.83 1.53 1.83 38.91%
  QoQ % 2.74% 18.70% 6.49% 26.23% 19.61% -16.39% -
  Horiz. % 163.93% 159.56% 134.43% 126.23% 100.00% 83.61% 100.00%
P/EPS 22.40 23.75 22.63 41.11 -13.33 14.49 17.25 18.97%
  QoQ % -5.68% 4.95% -44.95% 408.40% -191.99% -16.00% -
  Horiz. % 129.86% 137.68% 131.19% 238.32% -77.28% 84.00% 100.00%
EY 4.46 4.21 4.42 2.43 -7.50 6.90 5.80 -16.03%
  QoQ % 5.94% -4.75% 81.89% 132.40% -208.70% 18.97% -
  Horiz. % 76.90% 72.59% 76.21% 41.90% -129.31% 118.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.60 0.60 0.47 0.41 0.49 0.49 0.50 12.89%
  QoQ % 0.00% 27.66% 14.63% -16.33% 0.00% -2.00% -
  Horiz. % 120.00% 120.00% 94.00% 82.00% 98.00% 98.00% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 28/08/09 29/05/09 27/02/09 21/11/08 29/08/08 -
Price 0.5700 0.6300 0.5800 0.4100 0.4100 0.6900 0.6900 -
P/RPS 3.06 3.22 3.31 2.56 1.70 1.48 1.83 40.75%
  QoQ % -4.97% -2.72% 29.30% 50.59% 14.86% -19.13% -
  Horiz. % 167.21% 175.96% 180.87% 139.89% 92.90% 80.87% 100.00%
P/EPS 22.80 26.25 30.53 45.56 -12.42 14.08 17.25 20.38%
  QoQ % -13.14% -14.02% -32.99% 466.83% -188.21% -18.38% -
  Horiz. % 132.17% 152.17% 176.99% 264.12% -72.00% 81.62% 100.00%
EY 4.39 3.81 3.28 2.20 -8.05 7.10 5.80 -16.90%
  QoQ % 15.22% 16.16% 49.09% 127.33% -213.38% 22.41% -
  Horiz. % 75.69% 65.69% 56.55% 37.93% -138.79% 122.41% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.35 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.61 0.66 0.63 0.45 0.46 0.48 0.50 14.13%
  QoQ % -7.58% 4.76% 40.00% -2.17% -4.17% -4.00% -
  Horiz. % 122.00% 132.00% 126.00% 90.00% 92.00% 96.00% 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