[HEXZA] YoY Annual (Unaudited) Result on 30-Jun-2010 [#4]

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	CAGR
Annual (Unaudited) Result
Revenue	124,557	148,616	146,786	159,744	166,433	177,064	128,454	-0.36%
YoY %	-16.19%	1.25%	-8.11%	-4.02%	-6.00%	37.84%	-	-
Horiz. %	96.97%	115.70%	114.27%	124.36%	129.57%	137.84%	100.00%	-
PBT	10,073	8,978	16,268	22,182	7,937	27,879	12,077	-2.13%
YoY %	12.20%	-44.81%	-26.66%	179.48%	-71.53%	130.84%	-	-
Horiz. %	83.41%	74.34%	134.70%	183.67%	65.72%	230.84%	100.00%	-
Tax	-1,191	-2,176	-2,832	-5,028	-774	-4,717	-3,855	-13.02%
YoY %	45.27%	23.16%	43.68%	-549.61%	83.59%	-22.36%	-	-
Horiz. %	30.89%	56.45%	73.46%	130.43%	20.08%	122.36%	100.00%	-
NP	8,882	6,802	13,436	17,154	7,163	23,162	8,222	0.92%
YoY %	30.58%	-49.37%	-21.67%	139.48%	-69.07%	181.71%	-	-
Horiz. %	108.03%	82.73%	163.42%	208.64%	87.12%	281.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,475	5,962	12,104	15,894	6,986	22,061	8,222	0.36%
YoY %	42.15%	-50.74%	-23.85%	127.51%	-68.33%	168.32%	-	-
Horiz. %	103.08%	72.51%	147.21%	193.31%	84.97%	268.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.82%	24.24%	17.41%	22.67%	9.75%	16.92%	31.92%	-
YoY %	-51.24%	39.23%	-23.20%	132.51%	-42.38%	-46.99%	-	-
Horiz. %	37.03%	75.94%	54.54%	71.02%	30.55%	53.01%	100.00%	-
Total Cost	115,675	141,814	133,350	142,590	159,270	153,902	120,232	-0.45%
YoY %	-18.43%	6.35%	-6.48%	-10.47%	3.49%	28.00%	-	-
Horiz. %	96.21%	117.95%	110.91%	118.60%	132.47%	128.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	214,406	214,406	209,802	195,154	183,632	182,528	129,753	6.14%
YoY %	0.00%	2.19%	7.51%	6.27%	0.60%	40.67%	-	-
Horiz. %	165.24%	165.24%	161.69%	150.40%	141.52%	140.67%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	CAGR
Dividend
Div	8,015	8,015	8,069	7,041	5,987	3,939	1,156	25.86%
YoY %	0.00%	-0.67%	14.60%	17.60%	51.99%	240.74%	-	-
Horiz. %	693.34%	693.34%	698.01%	609.08%	517.91%	340.74%	100.00%	-
Div Payout %	94.57%	134.44%	66.67%	44.30%	85.71%	17.86%	14.06%	-
YoY %	-29.66%	101.65%	50.50%	-48.31%	379.90%	27.03%	-	-
Horiz. %	672.62%	956.19%	474.18%	315.08%	609.60%	127.03%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	CAGR
Equity
Net Worth	214,406	214,406	209,802	195,154	183,632	182,528	129,753	6.14%
YoY %	0.00%	2.19%	7.51%	6.27%	0.60%	40.67%	-	-
Horiz. %	165.24%	165.24%	161.69%	150.40%	141.52%	140.67%	100.00%	-
NOSH	200,380	200,380	201,733	201,189	199,599	131,315	128,468	5.42%
YoY %	0.00%	-0.67%	0.27%	0.80%	52.00%	2.22%	-	-
Horiz. %	155.98%	155.98%	157.03%	156.61%	155.37%	102.22%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	CAGR
Ratio Analysis
NP Margin	7.13%	4.58%	9.15%	10.74%	4.30%	13.08%	6.40%	-
YoY %	55.68%	-49.95%	-14.80%	149.77%	-67.13%	104.37%	-	-
Horiz. %	111.41%	71.56%	142.97%	167.81%	67.19%	204.37%	100.00%	-
ROE	3.95%	2.78%	5.77%	8.14%	3.80%	12.09%	6.34%	-
YoY %	42.09%	-51.82%	-29.12%	114.21%	-68.57%	90.69%	-	-
Horiz. %	62.30%	43.85%	91.01%	128.39%	59.94%	190.69%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	CAGR
Per Share
RPS	62.16	74.17	72.76	79.40	83.38	134.84	99.99	-5.49%
YoY %	-16.19%	1.94%	-8.36%	-4.77%	-38.16%	34.85%	-	-
Horiz. %	62.17%	74.18%	72.77%	79.41%	83.39%	134.85%	100.00%	-
EPS	4.20	3.00	6.00	7.90	3.50	16.80	6.40	-4.88%
YoY %	40.00%	-50.00%	-24.05%	125.71%	-79.17%	162.50%	-	-
Horiz. %	65.62%	46.88%	93.75%	123.44%	54.69%	262.50%	100.00%	-
DPS	4.00	4.00	4.00	3.50	3.00	3.00	0.90	19.39%
YoY %	0.00%	0.00%	14.29%	16.67%	0.00%	233.33%	-	-
Horiz. %	444.44%	444.44%	444.44%	388.89%	333.33%	333.33%	100.00%	-
NAPS	1.07	1.07	1.04	0.97	0.92	1.39	1.01	0.68%
YoY %	0.00%	2.88%	7.22%	5.43%	-33.81%	37.62%	-	-
Horiz. %	105.94%	105.94%	102.97%	96.04%	91.09%	137.62%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	CAGR
Adjusted Per Share Value based on latest NOSH - 195,083
RPS	62.16	74.17	73.25	79.72	83.06	88.36	64.11	-0.36%
YoY %	-16.19%	1.26%	-8.12%	-4.02%	-6.00%	37.83%	-	-
Horiz. %	96.96%	115.69%	114.26%	124.35%	129.56%	137.83%	100.00%	-
EPS	4.20	3.00	6.04	7.93	3.49	11.01	4.10	0.28%
YoY %	40.00%	-50.33%	-23.83%	127.22%	-68.30%	168.54%	-	-
Horiz. %	102.44%	73.17%	147.32%	193.41%	85.12%	268.54%	100.00%	-
DPS	4.00	4.00	4.03	3.51	2.99	1.97	0.58	25.78%
YoY %	0.00%	-0.74%	14.81%	17.39%	51.78%	239.66%	-	-
Horiz. %	689.66%	689.66%	694.83%	605.17%	515.52%	339.66%	100.00%	-
NAPS	1.07	1.07	1.047	0.9739	0.9164	0.9109	0.6475	6.14%
YoY %	0.00%	2.20%	7.51%	6.27%	0.60%	40.68%	-	-
Horiz. %	165.25%	165.25%	161.70%	150.41%	141.53%	140.68%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	-
Price	0.56	0.60	0.60	0.58	0.43	0.69	0.51	-
P/RPS	0.90	0.81	0.82	0.73	0.52	0.51	0.51	6.98%
YoY %	11.11%	-1.22%	12.33%	40.38%	1.96%	0.00%	-	-
Horiz. %	176.47%	158.82%	160.78%	143.14%	101.96%	100.00%	100.00%	-
P/EPS	13.24	20.17	10.00	7.34	12.29	4.11	7.97	6.21%
YoY %	-34.36%	101.70%	36.24%	-40.28%	199.03%	-48.43%	-	-
Horiz. %	166.12%	253.07%	125.47%	92.10%	154.20%	51.57%	100.00%	-
EY	7.55	4.96	10.00	13.62	8.14	24.35	12.55	-5.85%
YoY %	52.22%	-50.40%	-26.58%	67.32%	-66.57%	94.02%	-	-
Horiz. %	60.16%	39.52%	79.68%	108.53%	64.86%	194.02%	100.00%	-
DY	7.14	6.67	6.67	6.03	6.98	4.35	1.76	18.10%
YoY %	7.05%	0.00%	10.61%	-13.61%	60.46%	147.16%	-	-
Horiz. %	405.68%	378.98%	378.98%	342.61%	396.59%	247.16%	100.00%	-
P/NAPS	0.52	0.56	0.58	0.60	0.47	0.50	0.50	0.46%
YoY %	-7.14%	-3.45%	-3.33%	27.66%	-6.00%	0.00%	-	-
Horiz. %	104.00%	112.00%	116.00%	120.00%	94.00%	100.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	CAGR
Price Multiplier on Announcement Date
Date	28/08/13	30/08/12	26/08/11	25/08/10	28/08/09	29/08/08	23/03/05	-
Price	0.565	0.62	0.56	0.62	0.58	0.69	0.54	-
P/RPS	0.91	0.84	0.77	0.78	0.70	0.51	0.54	6.39%
YoY %	8.33%	9.09%	-1.28%	11.43%	37.25%	-5.56%	-	-
Horiz. %	168.52%	155.56%	142.59%	144.44%	129.63%	94.44%	100.00%	-
P/EPS	13.36	20.84	9.33	7.85	16.57	4.11	8.44	5.60%
YoY %	-35.89%	123.37%	18.85%	-52.63%	303.16%	-51.30%	-	-
Horiz. %	158.29%	246.92%	110.55%	93.01%	196.33%	48.70%	100.00%	-
EY	7.49	4.80	10.71	12.74	6.03	24.35	11.85	-5.30%
YoY %	56.04%	-55.18%	-15.93%	111.28%	-75.24%	105.49%	-	-
Horiz. %	63.21%	40.51%	90.38%	107.51%	50.89%	205.49%	100.00%	-
DY	7.08	6.45	7.14	5.65	5.17	4.35	1.67	18.72%
YoY %	9.77%	-9.66%	26.37%	9.28%	18.85%	160.48%	-	-
Horiz. %	423.95%	386.23%	427.54%	338.32%	309.58%	260.48%	100.00%	-
P/NAPS	0.53	0.58	0.54	0.64	0.63	0.50	0.53	0.00%
YoY %	-8.62%	7.41%	-15.62%	1.59%	26.00%	-5.66%	-	-
Horiz. %	100.00%	109.43%	101.89%	120.75%	118.87%	94.34%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

2024-06-28 12:00:00

EMA 5

10 Mins

SELL

2024-06-28 11:50:00

EMA 5

5 Mins

SELL

2024-06-28 11:50:00

ADX

5 Mins

SELL

2024-06-28 11:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-06-28 10:00:00

EMA 5

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

MPI

MALAYSIAN PACIFIC INDUSTRIES

1000

PTRANS

PERAK TRANSIT BERHAD

922

HLIND

HONG LEONG INDUSTRIES BHD

922

DNEX

DAGANG NEXCHANGE BERHAD

671

JCY

JCY INTERNATIONAL BERHAD

669

GENTING

GENTING BHD

635

YTLPOWR

YTL POWER INTERNATIONAL BHD

584

MAYBANK

MALAYAN BANKING BHD

518

NOTION

NOTION VTEC BHD

516

MYEG

MY E.G. SERVICES BHD

498

Daily Stocks

HSI-HWE

0.17

-0.005

248,121,800

BORNOIL

0.01

+0.005

224,622,400

HSI-HU8

0.095

-0.01

154,131,800

HSI-CXV

0.105

-0.005

126,319,700

HSI-CXF

0.07

-0.01

101,309,000

NOVAMSC

0.215

+0.02

86,522,500

AHB-WC

0.075

+0.005

79,965,600

MYEG

1.02

+0.05

74,108,200

INGENIEU

0.05

-0.01

62,528,100

YNHPROP

0.545

+0.05

50,393,900

More active Stocks

DLADY

36.18

+0.68

15,800

MPI

39.42

+0.54

96,600

UTDPLT

24.50

+0.30

228,400

AJI

15.50

+0.26

208,600

CDB

3.68

+0.21

11,439,700

ALLIANZ-PA

23.60

+0.20

100

PETDAG

17.44

+0.18

704,400

ALLIANZ

22.30

+0.18

15,200

AIRPORT

9.90

+0.17

1,698,400

HUMEIND

3.35

+0.14

941,700

More gainer Stocks

ORIENT

6.97

-0.18

1,220,900

GESHEN

3.23

-0.17

150,100

TENAGA

13.78

-0.16

11,369,400

PETGAS

17.82

-0.16

871,600

HEIM

22.04

-0.16

164,300

APOLLO

6.71

-0.13

1,500

KUAISHO-C17

0.08

-0.12

58,800

NOTION-WD

1.77

-0.11

1,778,200

HLIND

11.12

-0.10

10,500

CANONE

3.00

-0.09

39,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More