Highlights

[HEXZA] YoY TTM Result on 2007-06-30 [#0]

Stock [HEXZA]: HEXZA CORP BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
30-Jun-2007
Profit Trend QoQ -     36.78%    YoY -     122.67%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Revenue 84,280 96,822 63,082 130,008 130,097  -   -  -26.49%
  YoY % -12.95% 53.49% -51.48% -0.07% - - -
  Horiz. % 64.78% 74.42% 48.49% 99.93% 100.00% - -
PBT 11,696 10,147 5,399 15,875 13,540  -   -  -9.86%
  YoY % 15.27% 87.94% -65.99% 17.25% - - -
  Horiz. % 86.38% 74.94% 39.87% 117.25% 100.00% - -
Tax -1,601 -1,622 -1,035 -3,812 -2,618  -   -  -29.43%
  YoY % 1.29% -56.71% 72.85% -45.61% - - -
  Horiz. % 61.15% 61.96% 39.53% 145.61% 100.00% - -
NP 10,095 8,525 4,364 12,063 10,922  -   -  -5.43%
  YoY % 18.42% 95.35% -63.82% 10.45% - - -
  Horiz. % 92.43% 78.05% 39.96% 110.45% 100.00% - -
NP to SH 9,606 8,005 4,314 11,593 10,402  -   -  -5.49%
  YoY % 20.00% 85.56% -62.79% 11.45% - - -
  Horiz. % 92.35% 76.96% 41.47% 111.45% 100.00% - -
Tax Rate 13.69 % 15.99 % 19.17 % 24.01 % 19.34 %  -  %  -  % -21.72%
  YoY % -14.38% -16.59% -20.16% 24.15% - - -
  Horiz. % 70.79% 82.68% 99.12% 124.15% 100.00% - -
Total Cost 74,185 88,297 58,718 117,945 119,175  -   -  -28.54%
  YoY % -15.98% 50.37% -50.22% -1.03% - - -
  Horiz. % 62.25% 74.09% 49.27% 98.97% 100.00% - -
Net Worth 163,719 - 143,692 137,420 141,457  -   -  10.91%
  YoY % 0.00% 0.00% 4.56% -2.85% - - -
  Horiz. % 115.74% 0.00% 101.58% 97.15% 100.00% - -
Dividend
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Div 0 0 0 0 0  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - %  -  %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
Equity
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Net Worth 163,719 - 143,692 137,420 141,457  -   -  10.91%
  YoY % 0.00% 0.00% 4.56% -2.85% - - -
  Horiz. % 115.74% 0.00% 101.58% 97.15% 100.00% - -
NOSH 129,936 128,598 128,296 128,430 128,598  -   -  0.74%
  YoY % 1.04% 0.23% -0.10% -0.13% - - -
  Horiz. % 101.04% 100.00% 99.77% 99.87% 100.00% - -
Ratio Analysis
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
NP Margin 11.98 % 8.80 % 6.92 % 9.28 % 8.40 %  -  %  -  % 28.61%
  YoY % 36.14% 27.17% -25.43% 10.48% - - -
  Horiz. % 142.62% 104.76% 82.38% 110.48% 100.00% - -
ROE 5.87 % - % 3.00 % 8.44 % 7.35 %  -  %  -  % -14.73%
  YoY % 0.00% 0.00% -64.45% 14.83% - - -
  Horiz. % 79.86% 0.00% 40.82% 114.83% 100.00% - -
Per Share
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
RPS 64.86 75.29 49.17 101.23 101.17  -   -  -27.03%
  YoY % -13.85% 53.12% -51.43% 0.06% - - -
  Horiz. % 64.11% 74.42% 48.60% 100.06% 100.00% - -
EPS 7.39 6.22 3.36 9.03 8.09  -   -  -6.21%
  YoY % 18.81% 85.12% -62.79% 11.62% - - -
  Horiz. % 91.35% 76.89% 41.53% 111.62% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 1.2600 - 1.1200 1.0700 1.1000  -   -  10.10%
  YoY % 0.00% 0.00% 4.67% -2.73% - - -
  Horiz. % 114.55% 0.00% 101.82% 97.27% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 200,380
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
RPS 42.06 48.32 31.48 64.88 64.93  -   -  -26.49%
  YoY % -12.96% 53.49% -51.48% -0.08% - - -
  Horiz. % 64.78% 74.42% 48.48% 99.92% 100.00% - -
EPS 4.79 3.99 2.15 5.79 5.19  -   -  -5.53%
  YoY % 20.05% 85.58% -62.87% 11.56% - - -
  Horiz. % 92.29% 76.88% 41.43% 111.56% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
NAPS 0.8170 - 0.7171 0.6858 0.7059  -   -  10.91%
  YoY % 0.00% 0.00% 4.56% -2.85% - - -
  Horiz. % 115.74% 0.00% 101.59% 97.15% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Date 29/06/07 31/03/06 30/06/06 31/10/05 27/01/06  -   -  -
Price 0.8000 0.5000 0.4900 0.4800 0.4700  -   -  -
P/RPS 1.23 0.66 1.00 0.47 0.46  -   -  100.79%
  YoY % 86.36% -34.00% 112.77% 2.17% - - -
  Horiz. % 267.39% 143.48% 217.39% 102.17% 100.00% - -
P/EPS 10.82 8.03 14.57 5.32 5.81  -   -  55.38%
  YoY % 34.74% -44.89% 173.87% -8.43% - - -
  Horiz. % 186.23% 138.21% 250.77% 91.57% 100.00% - -
EY 9.24 12.45 6.86 18.81 17.21  -   -  -35.65%
  YoY % -25.78% 81.49% -63.53% 9.30% - - -
  Horiz. % 53.69% 72.34% 39.86% 109.30% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.00 0.44 0.45 0.43  -   -  31.09%
  YoY % 0.00% 0.00% -2.22% 4.65% - - -
  Horiz. % 146.51% 0.00% 102.33% 104.65% 100.00% - -
Price Multiplier on Announcement Date
30/06/07 31/03/06 30/06/06 31/10/05 31/01/06  -   -  CAGR
Date - - - 28/11/05 29/03/06  -   -  -
Price 0.0000 0.0000 0.0000 0.4700 0.5100  -   -  -
P/RPS 0.00 0.00 0.00 0.46 0.50  -   -  -
  YoY % 0.00% 0.00% 0.00% -8.00% - - -
  Horiz. % 0.00% 0.00% 0.00% 92.00% 100.00% - -
P/EPS 0.00 0.00 0.00 5.21 6.31  -   -  -
  YoY % 0.00% 0.00% 0.00% -17.43% - - -
  Horiz. % 0.00% 0.00% 0.00% 82.57% 100.00% - -
EY 0.00 0.00 0.00 19.21 15.86  -   -  -
  YoY % 0.00% 0.00% 0.00% 21.12% - - -
  Horiz. % 0.00% 0.00% 0.00% 121.12% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00  -   -  -
  YoY % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.44 0.46  -   -  -
  YoY % 0.00% 0.00% 0.00% -4.35% - - -
  Horiz. % 0.00% 0.00% 0.00% 95.65% 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.
 


 

361  346  493  685 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.445-0.01 
 HSI-C3Q 0.42-0.035 
 MYEG 1.70+0.06 
 NOVAMSC 0.170.00 
 HSI-H4I 0.64+0.04 
 HSI-H4O 0.525+0.015 
 PWORTH 0.045-0.005 
 HSI-C3S 0.26-0.03 
 CIMB 6.04-0.19 
 HSI-C3T 0.455-0.04 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 【冷眼专栏】什么人不宜投资股票? 【冷眼专栏】全民拥股
3. What you must know about JAKS What you must know about JAKS
4. 【冷眼专栏】慎防“全民赌股” 【冷眼专栏】全民拥股
5. What is Happening Next on Forest City: Politics or Economics - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers