Highlights

[HEXZA] YoY 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?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 28,452 25,033 34,301 37,271 39,261 31,440 31,335 -1.60%
  YoY % 13.66% -27.02% -7.97% -5.07% 24.88% 0.34% -
  Horiz. % 90.80% 79.89% 109.47% 118.94% 125.29% 100.34% 100.00%
PBT 2,828 -24,029 15,468 9,090 6,173 1,193 399 38.58%
  YoY % 111.77% -255.35% 70.17% 47.25% 417.44% 199.00% -
  Horiz. % 708.77% -6,022.31% 3,876.69% 2,278.20% 1,547.12% 299.00% 100.00%
Tax -575 -907 -130 -946 -1,396 -166 312 -
  YoY % 36.60% -597.69% 86.26% 32.23% -740.96% -153.21% -
  Horiz. % -184.29% -290.71% -41.67% -303.21% -447.44% -53.21% 100.00%
NP 2,253 -24,936 15,338 8,144 4,777 1,027 711 21.18%
  YoY % 109.04% -262.58% 88.33% 70.48% 365.14% 44.44% -
  Horiz. % 316.88% -3,507.17% 2,157.24% 1,145.43% 671.87% 144.44% 100.00%
NP to SH 2,116 -25,283 14,810 7,886 4,157 1,020 672 21.06%
  YoY % 108.37% -270.72% 87.80% 89.70% 307.55% 51.79% -
  Horiz. % 314.88% -3,762.35% 2,203.87% 1,173.51% 618.60% 151.79% 100.00%
Tax Rate 20.33 % - % 0.84 % 10.41 % 22.61 % 13.91 % -78.20 % -
  YoY % 0.00% 0.00% -91.93% -53.96% 62.54% 117.79% -
  Horiz. % -26.00% 0.00% -1.07% -13.31% -28.91% -17.79% 100.00%
Total Cost 26,199 49,969 18,963 29,127 34,484 30,413 30,624 -2.57%
  YoY % -47.57% 163.51% -34.90% -15.53% 13.39% -0.69% -
  Horiz. % 85.55% 163.17% 61.92% 95.11% 112.60% 99.31% 100.00%
Net Worth 226,429 218,414 236,448 224,425 220,418 214,406 214,406 0.91%
  YoY % 3.67% -7.63% 5.36% 1.82% 2.80% 0.00% -
  Horiz. % 105.61% 101.87% 110.28% 104.67% 102.80% 100.00% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 226,429 218,414 236,448 224,425 220,418 214,406 214,406 0.91%
  YoY % 3.67% -7.63% 5.36% 1.82% 2.80% 0.00% -
  Horiz. % 105.61% 101.87% 110.28% 104.67% 102.80% 100.00% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 7.92 % -99.61 % 44.72 % 21.85 % 12.17 % 3.27 % 2.27 % 23.14%
  YoY % 107.95% -322.74% 104.67% 79.54% 272.17% 44.05% -
  Horiz. % 348.90% -4,388.11% 1,970.04% 962.56% 536.12% 144.05% 100.00%
ROE 0.93 % -11.58 % 6.26 % 3.51 % 1.89 % 0.48 % 0.31 % 20.08%
  YoY % 108.03% -284.98% 78.35% 85.71% 293.75% 54.84% -
  Horiz. % 300.00% -3,735.48% 2,019.35% 1,132.26% 609.68% 154.84% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.20 12.49 17.12 18.60 19.59 15.69 15.64 -1.60%
  YoY % 13.69% -27.04% -7.96% -5.05% 24.86% 0.32% -
  Horiz. % 90.79% 79.86% 109.46% 118.93% 125.26% 100.32% 100.00%
EPS 1.10 -12.60 7.40 3.90 2.10 0.50 0.30 24.17%
  YoY % 108.73% -270.27% 89.74% 85.71% 320.00% 66.67% -
  Horiz. % 366.67% -4,200.00% 2,466.67% 1,300.00% 700.00% 166.67% 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 1.1300 1.0900 1.1800 1.1200 1.1000 1.0700 1.0700 0.91%
  YoY % 3.67% -7.63% 5.36% 1.82% 2.80% 0.00% -
  Horiz. % 105.61% 101.87% 110.28% 104.67% 102.80% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 192,363
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 14.20 12.49 17.12 18.60 19.59 15.69 15.64 -1.60%
  YoY % 13.69% -27.04% -7.96% -5.05% 24.86% 0.32% -
  Horiz. % 90.79% 79.86% 109.46% 118.93% 125.26% 100.32% 100.00%
EPS 1.10 -12.60 7.40 3.90 2.10 0.50 0.30 24.17%
  YoY % 108.73% -270.27% 89.74% 85.71% 320.00% 66.67% -
  Horiz. % 366.67% -4,200.00% 2,466.67% 1,300.00% 700.00% 166.67% 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 1.1300 1.0900 1.1800 1.1200 1.1000 1.0700 1.0700 0.91%
  YoY % 3.67% -7.63% 5.36% 1.82% 2.80% 0.00% -
  Horiz. % 105.61% 101.87% 110.28% 104.67% 102.80% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.7200 0.9250 0.9200 0.8400 0.8100 0.6100 0.6000 -
P/RPS 5.07 7.40 5.37 4.52 4.13 3.89 3.84 4.74%
  YoY % -31.49% 37.80% 18.81% 9.44% 6.17% 1.30% -
  Horiz. % 132.03% 192.71% 139.84% 117.71% 107.55% 101.30% 100.00%
P/EPS 68.18 -7.33 12.45 21.34 39.04 119.84 178.91 -14.85%
  YoY % 1,030.15% -158.88% -41.66% -45.34% -67.42% -33.02% -
  Horiz. % 38.11% -4.10% 6.96% 11.93% 21.82% 66.98% 100.00%
EY 1.47 -13.64 8.03 4.69 2.56 0.83 0.56 17.44%
  YoY % 110.78% -269.86% 71.22% 83.20% 208.43% 48.21% -
  Horiz. % 262.50% -2,435.71% 1,433.93% 837.50% 457.14% 148.21% 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 0.64 0.85 0.78 0.75 0.74 0.57 0.56 2.25%
  YoY % -24.71% 8.97% 4.00% 1.35% 29.82% 1.79% -
  Horiz. % 114.29% 151.79% 139.29% 133.93% 132.14% 101.79% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 24/11/17 18/11/16 19/11/15 21/11/14 08/11/13 26/11/12 -
Price 0.8450 0.9400 0.9250 0.9350 0.7950 0.7800 0.6300 -
P/RPS 5.95 7.52 5.40 5.03 4.06 4.97 4.03 6.71%
  YoY % -20.88% 39.26% 7.36% 23.89% -18.31% 23.33% -
  Horiz. % 147.64% 186.60% 134.00% 124.81% 100.74% 123.33% 100.00%
P/EPS 80.02 -7.45 12.52 23.76 38.32 153.23 187.86 -13.25%
  YoY % 1,174.09% -159.50% -47.31% -38.00% -74.99% -18.43% -
  Horiz. % 42.60% -3.97% 6.66% 12.65% 20.40% 81.57% 100.00%
EY 1.25 -13.42 7.99 4.21 2.61 0.65 0.53 15.37%
  YoY % 109.31% -267.96% 89.79% 61.30% 301.54% 22.64% -
  Horiz. % 235.85% -2,532.08% 1,507.55% 794.34% 492.45% 122.64% 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 0.75 0.86 0.78 0.83 0.72 0.73 0.59 4.08%
  YoY % -12.79% 10.26% -6.02% 15.28% -1.37% 23.73% -
  Horiz. % 127.12% 145.76% 132.20% 140.68% 122.03% 123.73% 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.
 


 

212  224  446  1328 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 0.92+0.08 
 ARMADA 0.185+0.01 
 HUBLINE 0.040.00 
 HSI-H4O 0.25-1.00 
 HSI-C3X 0.63+0.065 
 HSI-C3W 0.35+0.045 
 HSI-C3V 0.175+0.025 
 A50CHIN-C26 0.32+0.03 
 HSI-H4V 0.145-0.02 
 PERMAJU 0.380.00 
Partners & Brokers