[HEXZA] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	141,432	150,179	145,341	124,557	148,616	146,786	159,744	-2.00%
YoY %	-5.82%	3.33%	16.69%	-16.19%	1.25%	-8.11%	-	-
Horiz. %	88.54%	94.01%	90.98%	77.97%	93.03%	91.89%	100.00%	-
PBT	20,701	19,358	10,747	10,073	8,978	16,268	22,182	-1.14%
YoY %	6.94%	80.12%	6.69%	12.20%	-44.81%	-26.66%	-	-
Horiz. %	93.32%	87.27%	48.45%	45.41%	40.47%	73.34%	100.00%	-
Tax	-3,422	-3,844	-2,164	-1,191	-2,176	-2,832	-5,028	-6.20%
YoY %	10.98%	-77.63%	-81.70%	45.27%	23.16%	43.68%	-	-
Horiz. %	68.06%	76.45%	43.04%	23.69%	43.28%	56.32%	100.00%	-
NP	17,279	15,514	8,583	8,882	6,802	13,436	17,154	0.12%
YoY %	11.38%	80.75%	-3.37%	30.58%	-49.37%	-21.67%	-	-
Horiz. %	100.73%	90.44%	50.03%	51.78%	39.65%	78.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,999	14,031	8,079	8,475	5,962	12,104	15,894	0.10%
YoY %	14.03%	73.67%	-4.67%	42.15%	-50.74%	-23.85%	-	-
Horiz. %	100.66%	88.28%	50.83%	53.32%	37.51%	76.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.53%	19.86%	20.14%	11.82%	24.24%	17.41%	22.67%	-
YoY %	-16.77%	-1.39%	70.39%	-51.24%	39.23%	-23.20%	-	-
Horiz. %	72.92%	87.60%	88.84%	52.14%	106.93%	76.80%	100.00%	-
Total Cost	124,153	134,665	136,758	115,675	141,814	133,350	142,590	-2.27%
YoY %	-7.81%	-1.53%	18.23%	-18.43%	6.35%	-6.48%	-	-
Horiz. %	87.07%	94.44%	95.91%	81.12%	99.46%	93.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	220,418	218,414	216,410	214,406	214,406	209,802	195,154	2.04%
YoY %	0.92%	0.93%	0.93%	0.00%	2.19%	7.51%	-	-
Horiz. %	112.95%	111.92%	110.89%	109.87%	109.87%	107.51%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	9,017	9,017	8,015	8,015	8,015	8,069	7,041	4.20%
YoY %	0.00%	12.50%	0.00%	0.00%	-0.67%	14.60%	-	-
Horiz. %	128.06%	128.06%	113.83%	113.83%	113.83%	114.60%	100.00%	-
Div Payout %	56.36%	64.27%	99.21%	94.57%	134.44%	66.67%	44.30%	-
YoY %	-12.31%	-35.22%	4.91%	-29.66%	101.65%	50.50%	-	-
Horiz. %	127.22%	145.08%	223.95%	213.48%	303.48%	150.50%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	220,418	218,414	216,410	214,406	214,406	209,802	195,154	2.04%
YoY %	0.92%	0.93%	0.93%	0.00%	2.19%	7.51%	-	-
Horiz. %	112.95%	111.92%	110.89%	109.87%	109.87%	107.51%	100.00%	-
NOSH	200,380	200,380	200,380	200,380	200,380	201,733	201,189	-0.06%
YoY %	0.00%	0.00%	0.00%	0.00%	-0.67%	0.27%	-	-
Horiz. %	99.60%	99.60%	99.60%	99.60%	99.60%	100.27%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	12.22%	10.33%	5.91%	7.13%	4.58%	9.15%	10.74%	-
YoY %	18.30%	74.79%	-17.11%	55.68%	-49.95%	-14.80%	-	-
Horiz. %	113.78%	96.18%	55.03%	66.39%	42.64%	85.20%	100.00%	-
ROE	7.26%	6.42%	3.73%	3.95%	2.78%	5.77%	8.14%	-
YoY %	13.08%	72.12%	-5.57%	42.09%	-51.82%	-29.12%	-	-
Horiz. %	89.19%	78.87%	45.82%	48.53%	34.15%	70.88%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	70.58	74.95	72.53	62.16	74.17	72.76	79.40	-1.94%
YoY %	-5.83%	3.34%	16.68%	-16.19%	1.94%	-8.36%	-	-
Horiz. %	88.89%	94.40%	91.35%	78.29%	93.41%	91.64%	100.00%	-
EPS	8.00	7.00	4.00	4.20	3.00	6.00	7.90	0.20%
YoY %	14.29%	75.00%	-4.76%	40.00%	-50.00%	-24.05%	-	-
Horiz. %	101.27%	88.61%	50.63%	53.16%	37.97%	75.95%	100.00%	-
DPS	4.50	4.50	4.00	4.00	4.00	4.00	3.50	4.27%
YoY %	0.00%	12.50%	0.00%	0.00%	0.00%	14.29%	-	-
Horiz. %	128.57%	128.57%	114.29%	114.29%	114.29%	114.29%	100.00%	-
NAPS	1.10	1.09	1.08	1.07	1.07	1.04	0.97	2.11%
YoY %	0.92%	0.93%	0.93%	0.00%	2.88%	7.22%	-	-
Horiz. %	113.40%	112.37%	111.34%	110.31%	110.31%	107.22%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 200,380
RPS	70.58	74.95	72.53	62.16	74.17	73.25	79.72	-2.00%
YoY %	-5.83%	3.34%	16.68%	-16.19%	1.26%	-8.12%	-	-
Horiz. %	88.53%	94.02%	90.98%	77.97%	93.04%	91.88%	100.00%	-
EPS	8.00	7.00	4.00	4.20	3.00	6.04	7.93	0.14%
YoY %	14.29%	75.00%	-4.76%	40.00%	-50.33%	-23.83%	-	-
Horiz. %	100.88%	88.27%	50.44%	52.96%	37.83%	76.17%	100.00%	-
DPS	4.50	4.50	4.00	4.00	4.00	4.03	3.51	4.22%
YoY %	0.00%	12.50%	0.00%	0.00%	-0.74%	14.81%	-	-
Horiz. %	128.21%	128.21%	113.96%	113.96%	113.96%	114.81%	100.00%	-
NAPS	1.10	1.09	1.08	1.07	1.07	1.047	0.9739	2.04%
YoY %	0.92%	0.93%	0.93%	0.00%	2.20%	7.51%	-	-
Horiz. %	112.95%	111.92%	110.89%	109.87%	109.87%	107.51%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.855	0.805	0.745	0.56	0.60	0.60	0.58	-
P/RPS	1.21	1.07	1.03	0.90	0.81	0.82	0.73	8.77%
YoY %	13.08%	3.88%	14.44%	11.11%	-1.22%	12.33%	-	-
Horiz. %	165.75%	146.58%	141.10%	123.29%	110.96%	112.33%	100.00%	-
P/EPS	10.71	11.50	18.48	13.24	20.17	10.00	7.34	6.49%
YoY %	-6.87%	-37.77%	39.58%	-34.36%	101.70%	36.24%	-	-
Horiz. %	145.91%	156.68%	251.77%	180.38%	274.80%	136.24%	100.00%	-
EY	9.34	8.70	5.41	7.55	4.96	10.00	13.62	-6.08%
YoY %	7.36%	60.81%	-28.34%	52.22%	-50.40%	-26.58%	-	-
Horiz. %	68.58%	63.88%	39.72%	55.43%	36.42%	73.42%	100.00%	-
DY	5.26	5.59	5.37	7.14	6.67	6.67	6.03	-2.24%
YoY %	-5.90%	4.10%	-24.79%	7.05%	0.00%	10.61%	-	-
Horiz. %	87.23%	92.70%	89.05%	118.41%	110.61%	110.61%	100.00%	-
P/NAPS	0.78	0.74	0.69	0.52	0.56	0.58	0.60	4.46%
YoY %	5.41%	7.25%	32.69%	-7.14%	-3.45%	-3.33%	-	-
Horiz. %	130.00%	123.33%	115.00%	86.67%	93.33%	96.67%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	24/08/16	26/08/15	27/08/14	28/08/13	30/08/12	26/08/11	25/08/10	-
Price	0.90	0.755	0.815	0.565	0.62	0.56	0.62	-
P/RPS	1.28	1.01	1.12	0.91	0.84	0.77	0.78	8.59%
YoY %	26.73%	-9.82%	23.08%	8.33%	9.09%	-1.28%	-	-
Horiz. %	164.10%	129.49%	143.59%	116.67%	107.69%	98.72%	100.00%	-
P/EPS	11.27	10.78	20.21	13.36	20.84	9.33	7.85	6.20%
YoY %	4.55%	-46.66%	51.27%	-35.89%	123.37%	18.85%	-	-
Horiz. %	143.57%	137.32%	257.45%	170.19%	265.48%	118.85%	100.00%	-
EY	8.87	9.27	4.95	7.49	4.80	10.71	12.74	-5.85%
YoY %	-4.31%	87.27%	-33.91%	56.04%	-55.18%	-15.93%	-	-
Horiz. %	69.62%	72.76%	38.85%	58.79%	37.68%	84.07%	100.00%	-
DY	5.00	5.96	4.91	7.08	6.45	7.14	5.65	-2.01%
YoY %	-16.11%	21.38%	-30.65%	9.77%	-9.66%	26.37%	-	-
Horiz. %	88.50%	105.49%	86.90%	125.31%	114.16%	126.37%	100.00%	-
P/NAPS	0.82	0.69	0.75	0.53	0.58	0.54	0.64	4.21%
YoY %	18.84%	-8.00%	41.51%	-8.62%	7.41%	-15.62%	-	-
Horiz. %	128.12%	107.81%	117.19%	82.81%	90.62%	84.38%	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 - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 10:00:00

EMA 5

Hourly

SELL

2024-05-31 09:30:00

EMA 5

30 Mins

SELL

2024-05-31 09:25:00

EMA 5

5 Mins

SELL

2024-05-31 09:25:00

ADX

5 Mins

SELL

2024-05-31 09:25:00

MACD/RSI

5 Mins

SELL

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 >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

362

MPI

MALAYSIAN PACIFIC INDUSTRIES

286

HLIND

HONG LEONG INDUSTRIES BHD

273

GENM

GENTING MALAYSIA BERHAD

230

NOTION

NOTION VTEC BHD

226

YTLPOWR

YTL POWER INTERNATIONAL BHD

223

MYEG

MY E.G. SERVICES BHD

207

PTRANS

PERAK TRANSIT BERHAD

197

JTIASA

JAYA TIASA HOLDINGS BHD

188

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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