Highlights

[HEXZA] YoY Annualized Quarter Result on 2016-03-31 [#3]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 12-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -25.29%    YoY -     10.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 98,713 116,105 142,145 150,677 137,685 122,617 148,293 -6.56%
  YoY % -14.98% -18.32% -5.66% 9.44% 12.29% -17.31% -
  Horiz. % 66.57% 78.29% 95.85% 101.61% 92.85% 82.69% 100.00%
PBT -30,644 33,984 20,842 20,902 8,424 4,701 9,004 -
  YoY % -190.17% 63.05% -0.29% 148.13% 79.18% -47.79% -
  Horiz. % -340.34% 377.43% 231.48% 232.15% 93.56% 52.21% 100.00%
Tax -2,772 -1,612 -3,860 -4,809 -1,530 -972 -2,210 3.84%
  YoY % -71.96% 58.24% 19.74% -214.20% -57.48% 56.03% -
  Horiz. % 125.39% 72.92% 174.61% 217.55% 69.24% 43.97% 100.00%
NP -33,416 32,372 16,982 16,093 6,893 3,729 6,793 -
  YoY % -203.23% 90.62% 5.53% 133.46% 84.84% -45.10% -
  Horiz. % -491.89% 476.53% 249.99% 236.90% 101.47% 54.90% 100.00%
NP to SH -34,392 31,268 15,845 14,313 6,614 3,260 5,961 -
  YoY % -209.99% 97.33% 10.70% 116.39% 102.90% -45.31% -
  Horiz. % -576.92% 524.51% 265.80% 240.10% 110.96% 54.69% 100.00%
Tax Rate - % 4.74 % 18.52 % 23.01 % 18.17 % 20.67 % 24.55 % -
  YoY % 0.00% -74.41% -19.51% 26.64% -12.09% -15.80% -
  Horiz. % 0.00% 19.31% 75.44% 93.73% 74.01% 84.20% 100.00%
Total Cost 132,129 83,733 125,162 134,584 130,792 118,888 141,500 -1.13%
  YoY % 57.80% -33.10% -7.00% 2.90% 10.01% -15.98% -
  Horiz. % 93.38% 59.18% 88.45% 95.11% 92.43% 84.02% 100.00%
Net Worth 208,395 240,456 218,414 216,410 210,399 208,395 202,383 0.49%
  YoY % -13.33% 10.09% 0.93% 2.86% 0.96% 2.97% -
  Horiz. % 102.97% 118.81% 107.92% 106.93% 103.96% 102.97% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 208,395 240,456 218,414 216,410 210,399 208,395 202,383 0.49%
  YoY % -13.33% 10.09% 0.93% 2.86% 0.96% 2.97% -
  Horiz. % 102.97% 118.81% 107.92% 106.93% 103.96% 102.97% 100.00%
NOSH 200,380 200,380 200,380 200,380 200,380 200,380 200,380 -
  YoY % 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin -33.85 % 27.88 % 11.95 % 10.68 % 5.01 % 3.04 % 4.58 % -
  YoY % -221.41% 133.31% 11.89% 113.17% 64.80% -33.62% -
  Horiz. % -739.08% 608.73% 260.92% 233.19% 109.39% 66.38% 100.00%
ROE -16.50 % 13.00 % 7.25 % 6.61 % 3.14 % 1.56 % 2.95 % -
  YoY % -226.92% 79.31% 9.68% 110.51% 101.28% -47.12% -
  Horiz. % -559.32% 440.68% 245.76% 224.07% 106.44% 52.88% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 49.26 57.94 70.94 75.20 68.71 61.19 74.01 -6.56%
  YoY % -14.98% -18.33% -5.66% 9.45% 12.29% -17.32% -
  Horiz. % 66.56% 78.29% 95.85% 101.61% 92.84% 82.68% 100.00%
EPS -17.20 15.60 7.87 7.20 3.33 1.60 2.93 -
  YoY % -210.26% 98.22% 9.31% 116.22% 108.12% -45.39% -
  Horiz. % -587.03% 532.42% 268.60% 245.73% 113.65% 54.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0400 1.2000 1.0900 1.0800 1.0500 1.0400 1.0100 0.49%
  YoY % -13.33% 10.09% 0.93% 2.86% 0.96% 2.97% -
  Horiz. % 102.97% 118.81% 107.92% 106.93% 103.96% 102.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 49.26 57.94 70.94 75.20 68.71 61.19 74.01 -6.56%
  YoY % -14.98% -18.33% -5.66% 9.45% 12.29% -17.32% -
  Horiz. % 66.56% 78.29% 95.85% 101.61% 92.84% 82.68% 100.00%
EPS -17.20 15.60 7.87 7.20 3.33 1.60 2.93 -
  YoY % -210.26% 98.22% 9.31% 116.22% 108.12% -45.39% -
  Horiz. % -587.03% 532.42% 268.60% 245.73% 113.65% 54.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0400 1.2000 1.0900 1.0800 1.0500 1.0400 1.0100 0.49%
  YoY % -13.33% 10.09% 0.93% 2.86% 0.96% 2.97% -
  Horiz. % 102.97% 118.81% 107.92% 106.93% 103.96% 102.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.6900 1.1100 0.8750 0.8200 0.6900 0.5650 0.6100 -
P/RPS 1.40 1.92 1.23 1.09 1.00 0.92 0.82 9.32%
  YoY % -27.08% 56.10% 12.84% 9.00% 8.70% 12.20% -
  Horiz. % 170.73% 234.15% 150.00% 132.93% 121.95% 112.20% 100.00%
P/EPS -4.02 7.11 11.07 11.48 20.90 34.73 20.50 -
  YoY % -156.54% -35.77% -3.57% -45.07% -39.82% 69.41% -
  Horiz. % -19.61% 34.68% 54.00% 56.00% 101.95% 169.41% 100.00%
EY -24.87 14.06 9.04 8.71 4.78 2.88 4.88 -
  YoY % -276.88% 55.53% 3.79% 82.22% 65.97% -40.98% -
  Horiz. % -509.63% 288.11% 185.25% 178.48% 97.95% 59.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.92 0.80 0.76 0.66 0.54 0.60 1.60%
  YoY % -28.26% 15.00% 5.26% 15.15% 22.22% -10.00% -
  Horiz. % 110.00% 153.33% 133.33% 126.67% 110.00% 90.00% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/05/18 25/05/17 12/05/16 15/05/15 28/05/14 22/05/13 22/05/12 -
Price 0.6900 1.1500 0.8950 0.8750 0.7400 0.5800 0.5800 -
P/RPS 1.40 1.98 1.26 1.16 1.08 0.95 0.78 10.24%
  YoY % -29.29% 57.14% 8.62% 7.41% 13.68% 21.79% -
  Horiz. % 179.49% 253.85% 161.54% 148.72% 138.46% 121.79% 100.00%
P/EPS -4.02 7.37 11.32 12.25 22.42 35.65 19.50 -
  YoY % -154.55% -34.89% -7.59% -45.36% -37.11% 82.82% -
  Horiz. % -20.62% 37.79% 58.05% 62.82% 114.97% 182.82% 100.00%
EY -24.87 13.57 8.84 8.16 4.46 2.81 5.13 -
  YoY % -283.27% 53.51% 8.33% 82.96% 58.72% -45.22% -
  Horiz. % -484.80% 264.52% 172.32% 159.06% 86.94% 54.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.66 0.96 0.82 0.81 0.70 0.56 0.57 2.47%
  YoY % -31.25% 17.07% 1.23% 15.71% 25.00% -1.75% -
  Horiz. % 115.79% 168.42% 143.86% 142.11% 122.81% 98.25% 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