Highlights

[HEXZA] YoY Quarter Result on 2019-09-30 [#1]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 15-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -19.24%    YoY -     13.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 24,169 28,452 25,033 34,301 37,271 39,261 31,440 -4.29%
  YoY % -15.05% 13.66% -27.02% -7.97% -5.07% 24.88% -
  Horiz. % 76.87% 90.50% 79.62% 109.10% 118.55% 124.88% 100.00%
PBT 3,390 2,828 -24,029 15,468 9,090 6,173 1,193 19.00%
  YoY % 19.87% 111.77% -255.35% 70.17% 47.25% 417.44% -
  Horiz. % 284.16% 237.05% -2,014.17% 1,296.56% 761.94% 517.43% 100.00%
Tax -771 -575 -907 -130 -946 -1,396 -166 29.15%
  YoY % -34.09% 36.60% -597.69% 86.26% 32.23% -740.96% -
  Horiz. % 464.46% 346.39% 546.39% 78.31% 569.88% 840.96% 100.00%
NP 2,619 2,253 -24,936 15,338 8,144 4,777 1,027 16.88%
  YoY % 16.25% 109.04% -262.58% 88.33% 70.48% 365.14% -
  Horiz. % 255.01% 219.38% -2,428.04% 1,493.48% 792.99% 465.14% 100.00%
NP to SH 2,397 2,116 -25,283 14,810 7,886 4,157 1,020 15.30%
  YoY % 13.28% 108.37% -270.72% 87.80% 89.70% 307.55% -
  Horiz. % 235.00% 207.45% -2,478.73% 1,451.96% 773.14% 407.55% 100.00%
Tax Rate 22.74 % 20.33 % - % 0.84 % 10.41 % 22.61 % 13.91 % 8.53%
  YoY % 11.85% 0.00% 0.00% -91.93% -53.96% 62.54% -
  Horiz. % 163.48% 146.15% 0.00% 6.04% 74.84% 162.54% 100.00%
Total Cost 21,550 26,199 49,969 18,963 29,127 34,484 30,413 -5.58%
  YoY % -17.74% -47.57% 163.51% -34.90% -15.53% 13.39% -
  Horiz. % 70.86% 86.14% 164.30% 62.35% 95.77% 113.39% 100.00%
Net Worth 210,399 226,429 218,414 236,448 224,425 220,418 214,406 -0.31%
  YoY % -7.08% 3.67% -7.63% 5.36% 1.82% 2.80% -
  Horiz. % 98.13% 105.61% 101.87% 110.28% 104.67% 102.80% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 210,399 226,429 218,414 236,448 224,425 220,418 214,406 -0.31%
  YoY % -7.08% 3.67% -7.63% 5.36% 1.82% 2.80% -
  Horiz. % 98.13% 105.61% 101.87% 110.28% 104.67% 102.80% 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.84 % 7.92 % -99.61 % 44.72 % 21.85 % 12.17 % 3.27 % 22.10%
  YoY % 36.87% 107.95% -322.74% 104.67% 79.54% 272.17% -
  Horiz. % 331.50% 242.20% -3,046.18% 1,367.58% 668.20% 372.17% 100.00%
ROE 1.14 % 0.93 % -11.58 % 6.26 % 3.51 % 1.89 % 0.48 % 15.50%
  YoY % 22.58% 108.03% -284.98% 78.35% 85.71% 293.75% -
  Horiz. % 237.50% 193.75% -2,412.50% 1,304.17% 731.25% 393.75% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.06 14.20 12.49 17.12 18.60 19.59 15.69 -4.29%
  YoY % -15.07% 13.69% -27.04% -7.96% -5.05% 24.86% -
  Horiz. % 76.86% 90.50% 79.60% 109.11% 118.55% 124.86% 100.00%
EPS 1.20 1.10 -12.60 7.40 3.90 2.10 0.50 15.70%
  YoY % 9.09% 108.73% -270.27% 89.74% 85.71% 320.00% -
  Horiz. % 240.00% 220.00% -2,520.00% 1,480.00% 780.00% 420.00% 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 1.0500 1.1300 1.0900 1.1800 1.1200 1.1000 1.0700 -0.31%
  YoY % -7.08% 3.67% -7.63% 5.36% 1.82% 2.80% -
  Horiz. % 98.13% 105.61% 101.87% 110.28% 104.67% 102.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 200,380
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 12.06 14.20 12.49 17.12 18.60 19.59 15.69 -4.29%
  YoY % -15.07% 13.69% -27.04% -7.96% -5.05% 24.86% -
  Horiz. % 76.86% 90.50% 79.60% 109.11% 118.55% 124.86% 100.00%
EPS 1.20 1.10 -12.60 7.40 3.90 2.10 0.50 15.70%
  YoY % 9.09% 108.73% -270.27% 89.74% 85.71% 320.00% -
  Horiz. % 240.00% 220.00% -2,520.00% 1,480.00% 780.00% 420.00% 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 1.0500 1.1300 1.0900 1.1800 1.1200 1.1000 1.0700 -0.31%
  YoY % -7.08% 3.67% -7.63% 5.36% 1.82% 2.80% -
  Horiz. % 98.13% 105.61% 101.87% 110.28% 104.67% 102.80% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.7300 0.7200 0.9250 0.9200 0.8400 0.8100 0.6100 -
P/RPS 6.05 5.07 7.40 5.37 4.52 4.13 3.89 7.63%
  YoY % 19.33% -31.49% 37.80% 18.81% 9.44% 6.17% -
  Horiz. % 155.53% 130.33% 190.23% 138.05% 116.20% 106.17% 100.00%
P/EPS 61.03 68.18 -7.33 12.45 21.34 39.04 119.84 -10.63%
  YoY % -10.49% 1,030.15% -158.88% -41.66% -45.34% -67.42% -
  Horiz. % 50.93% 56.89% -6.12% 10.39% 17.81% 32.58% 100.00%
EY 1.64 1.47 -13.64 8.03 4.69 2.56 0.83 12.01%
  YoY % 11.56% 110.78% -269.86% 71.22% 83.20% 208.43% -
  Horiz. % 197.59% 177.11% -1,643.37% 967.47% 565.06% 308.43% 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 0.70 0.64 0.85 0.78 0.75 0.74 0.57 3.48%
  YoY % 9.38% -24.71% 8.97% 4.00% 1.35% 29.82% -
  Horiz. % 122.81% 112.28% 149.12% 136.84% 131.58% 129.82% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 15/11/19 23/11/18 24/11/17 18/11/16 19/11/15 21/11/14 08/11/13 -
Price 0.8000 0.8450 0.9400 0.9250 0.9350 0.7950 0.7800 -
P/RPS 6.63 5.95 7.52 5.40 5.03 4.06 4.97 4.92%
  YoY % 11.43% -20.88% 39.26% 7.36% 23.89% -18.31% -
  Horiz. % 133.40% 119.72% 151.31% 108.65% 101.21% 81.69% 100.00%
P/EPS 66.88 80.02 -7.45 12.52 23.76 38.32 153.23 -12.90%
  YoY % -16.42% 1,174.09% -159.50% -47.31% -38.00% -74.99% -
  Horiz. % 43.65% 52.22% -4.86% 8.17% 15.51% 25.01% 100.00%
EY 1.50 1.25 -13.42 7.99 4.21 2.61 0.65 14.95%
  YoY % 20.00% 109.31% -267.96% 89.79% 61.30% 301.54% -
  Horiz. % 230.77% 192.31% -2,064.62% 1,229.23% 647.69% 401.54% 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 0.76 0.75 0.86 0.78 0.83 0.72 0.73 0.67%
  YoY % 1.33% -12.79% 10.26% -6.02% 15.28% -1.37% -
  Horiz. % 104.11% 102.74% 117.81% 106.85% 113.70% 98.63% 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.
 


 

136  135  409  1585 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.25-0.005 
 SLVEST 0.89+0.025 
 WCEHB 0.32+0.015 
 FPGROUP 0.68-0.005 
 HSI-H8F 0.24-0.005 
 MEDIAC 0.22+0.005 
 GFM-WC 0.080.00 
 KNM-WB 0.04-0.005 
 HSI-C7F 0.065-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers