[HEXZA] YoY Quarter Result on 30-Jun-2008 [#4]

	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	31/01/04	31/01/03	CAGR
Quarter Result
Revenue	34,085	39,282	35,411	49,860	29,269	27,359	23,726	4.39%
YoY %	-13.23%	10.93%	-28.98%	70.35%	6.98%	15.31%	-	-
Horiz. %	143.66%	165.57%	149.25%	210.15%	123.36%	115.31%	100.00%	-
PBT	6,027	3,752	3,275	6,416	3,832	1,360	-1,868	-
YoY %	60.63%	14.56%	-48.96%	67.43%	181.76%	172.81%	-	-
Horiz. %	-322.64%	-200.86%	-175.32%	-343.47%	-205.14%	-72.81%	100.00%	-
Tax	-362	-1,115	855	-921	-1,265	-200	-649	-6.70%
YoY %	67.53%	-230.41%	192.83%	27.19%	-532.50%	69.18%	-	-
Horiz. %	55.78%	171.80%	-131.74%	141.91%	194.92%	30.82%	100.00%	-
NP	5,665	2,637	4,130	5,495	2,567	1,160	-2,517	-
YoY %	114.83%	-36.15%	-24.84%	114.06%	121.29%	146.09%	-	-
Horiz. %	-225.07%	-104.77%	-164.08%	-218.32%	-101.99%	-46.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,328	2,341	3,845	5,280	2,567	1,160	-2,517	-
YoY %	127.60%	-39.12%	-27.18%	105.69%	121.29%	146.09%	-	-
Horiz. %	-211.68%	-93.01%	-152.76%	-209.77%	-101.99%	-46.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.01%	29.72%	-26.11%	14.35%	33.01%	14.71%	-	-
YoY %	-79.78%	213.83%	-281.95%	-56.53%	124.41%	0.00%	-	-
Horiz. %	40.86%	202.04%	-177.50%	97.55%	224.41%	100.00%	-	-
Total Cost	28,420	36,645	31,281	44,365	26,702	26,199	26,243	0.95%
YoY %	-22.45%	17.15%	-29.49%	66.15%	1.92%	-0.17%	-	-
Horiz. %	108.30%	139.64%	119.20%	169.05%	101.75%	99.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	205,226	189,230	186,178	183,479	129,633	123,733	119,588	6.62%
YoY %	8.45%	1.64%	1.47%	41.54%	4.77%	3.47%	-	-
Horiz. %	171.61%	158.23%	155.68%	153.43%	108.40%	103.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	31/01/04	31/01/03	CAGR
Dividend
Div	7,893	6,827	-	3,960	1,155	1,108	1,105	26.31%
YoY %	15.61%	0.00%	-	242.86%	4.24%	0.27%	-	-
Horiz. %	714.30%	617.83%	-	358.37%	104.52%	100.27%	100.00%	-
Div Payout %	148.15%	291.67%	-	75.00%	45.00%	95.56%	0.00%	-
YoY %	-49.21%	0.00%	-	66.67%	-52.91%	0.00%	-	-
Horiz. %	155.03%	305.22%	-	78.48%	47.09%	100.00%	-	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	31/01/04	31/01/03	CAGR
Equity
Net Worth	205,226	189,230	186,178	183,479	129,633	123,733	119,588	6.62%
YoY %	8.45%	1.64%	1.47%	41.54%	4.77%	3.47%	-	-
Horiz. %	171.61%	158.23%	155.68%	153.43%	108.40%	103.47%	100.00%	-
NOSH	197,333	195,083	202,368	132,000	128,350	128,888	128,589	5.22%
YoY %	1.15%	-3.60%	53.31%	2.84%	-0.42%	0.23%	-	-
Horiz. %	153.46%	151.71%	157.38%	102.65%	99.81%	100.23%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	31/01/04	31/01/03	CAGR
Ratio Analysis
NP Margin	16.62%	6.71%	11.66%	11.02%	8.77%	4.24%	-10.61%	-
YoY %	147.69%	-42.45%	5.81%	25.66%	106.84%	139.96%	-	-
Horiz. %	-156.64%	-63.24%	-109.90%	-103.86%	-82.66%	-39.96%	100.00%	-
ROE	2.60%	1.24%	2.07%	2.88%	1.98%	0.94%	-2.10%	-
YoY %	109.68%	-40.10%	-28.12%	45.45%	110.64%	144.76%	-	-
Horiz. %	-123.81%	-59.05%	-98.57%	-137.14%	-94.29%	-44.76%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	31/01/04	31/01/03	CAGR
Per Share
RPS	17.27	20.14	17.50	37.77	22.80	21.23	18.45	-0.78%
YoY %	-14.25%	15.09%	-53.67%	65.66%	7.40%	15.07%	-	-
Horiz. %	93.60%	109.16%	94.85%	204.72%	123.58%	115.07%	100.00%	-
EPS	2.70	1.20	1.90	4.00	2.00	0.90	-1.96	-
YoY %	125.00%	-36.84%	-52.50%	100.00%	122.22%	145.92%	-	-
Horiz. %	-137.76%	-61.22%	-96.94%	-204.08%	-102.04%	-45.92%	100.00%	-
DPS	4.00	3.50	0.00	3.00	0.90	0.86	0.86	20.03%
YoY %	14.29%	0.00%	0.00%	233.33%	4.65%	0.00%	-	-
Horiz. %	465.12%	406.98%	0.00%	348.84%	104.65%	100.00%	100.00%	-
NAPS	1.04	0.97	0.92	1.39	1.01	0.96	0.93	1.33%
YoY %	7.22%	5.43%	-33.81%	37.62%	5.21%	3.23%	-	-
Horiz. %	111.83%	104.30%	98.92%	149.46%	108.60%	103.23%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	31/01/04	31/01/03	CAGR
Adjusted Per Share Value based on latest NOSH - 132,000
RPS	17.01	19.60	17.67	24.88	14.61	13.65	11.84	4.39%
YoY %	-13.21%	10.92%	-28.98%	70.29%	7.03%	15.29%	-	-
Horiz. %	143.67%	165.54%	149.24%	210.14%	123.40%	115.29%	100.00%	-
EPS	2.66	1.17	1.92	2.63	1.28	0.58	-1.26	-
YoY %	127.35%	-39.06%	-27.00%	105.47%	120.69%	146.03%	-	-
Horiz. %	-211.11%	-92.86%	-152.38%	-208.73%	-101.59%	-46.03%	100.00%	-
DPS	3.94	3.41	0.00	1.98	0.58	0.55	0.55	26.35%
YoY %	15.54%	0.00%	0.00%	241.38%	5.45%	0.00%	-	-
Horiz. %	716.36%	620.00%	0.00%	360.00%	105.45%	100.00%	100.00%	-
NAPS	1.0242	0.9444	0.9291	0.9157	0.6469	0.6175	0.5968	6.62%
YoY %	8.45%	1.65%	1.46%	41.55%	4.76%	3.47%	-	-
Horiz. %	171.62%	158.24%	155.68%	153.43%	108.39%	103.47%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	30/01/04	30/01/03	-
Price	0.60	0.58	0.43	0.69	0.51	0.54	0.54	-
P/RPS	3.47	2.88	2.46	1.83	2.24	2.54	2.93	2.03%
YoY %	20.49%	17.07%	34.43%	-18.30%	-11.81%	-13.31%	-	-
Horiz. %	118.43%	98.29%	83.96%	62.46%	76.45%	86.69%	100.00%	-
P/EPS	22.22	48.33	22.63	17.25	25.50	60.00	-27.59	-
YoY %	-54.02%	113.57%	31.19%	-32.35%	-57.50%	317.47%	-	-
Horiz. %	-80.54%	-175.17%	-82.02%	-62.52%	-92.42%	-217.47%	100.00%	-
EY	4.50	2.07	4.42	5.80	3.92	1.67	-3.62	-
YoY %	117.39%	-53.17%	-23.79%	47.96%	134.73%	146.13%	-	-
Horiz. %	-124.31%	-57.18%	-122.10%	-160.22%	-108.29%	-46.13%	100.00%	-
DY	6.67	6.03	0.00	4.35	1.76	1.59	1.59	18.57%
YoY %	10.61%	0.00%	0.00%	147.16%	10.69%	0.00%	-	-
Horiz. %	419.50%	379.25%	0.00%	273.58%	110.69%	100.00%	100.00%	-
P/NAPS	0.58	0.60	0.47	0.50	0.50	0.56	0.58	0.00%
YoY %	-3.33%	27.66%	-6.00%	0.00%	-10.71%	-3.45%	-	-
Horiz. %	100.00%	103.45%	81.03%	86.21%	86.21%	96.55%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	31/01/05	31/01/04	31/01/03	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	25/08/10	28/08/09	29/08/08	23/03/05	30/03/04	31/03/03	-
Price	0.56	0.62	0.58	0.69	0.54	0.57	0.52	-
P/RPS	3.24	3.08	3.31	1.83	2.37	2.69	2.82	1.66%
YoY %	5.19%	-6.95%	80.87%	-22.78%	-11.90%	-4.61%	-	-
Horiz. %	114.89%	109.22%	117.38%	64.89%	84.04%	95.39%	100.00%	-
P/EPS	20.74	51.67	30.53	17.25	27.00	63.33	-26.57	-
YoY %	-59.86%	69.24%	76.99%	-36.11%	-57.37%	338.35%	-	-
Horiz. %	-78.06%	-194.47%	-114.90%	-64.92%	-101.62%	-238.35%	100.00%	-
EY	4.82	1.94	3.28	5.80	3.70	1.58	-3.76	-
YoY %	148.45%	-40.85%	-43.45%	56.76%	134.18%	142.02%	-	-
Horiz. %	-128.19%	-51.60%	-87.23%	-154.26%	-98.40%	-42.02%	100.00%	-
DY	7.14	5.65	0.00	4.35	1.67	1.51	1.65	19.01%
YoY %	26.37%	0.00%	0.00%	160.48%	10.60%	-8.48%	-	-
Horiz. %	432.73%	342.42%	0.00%	263.64%	101.21%	91.52%	100.00%	-
P/NAPS	0.54	0.64	0.63	0.50	0.53	0.59	0.56	-0.43%
YoY %	-15.62%	1.59%	26.00%	-5.66%	-10.17%	5.36%	-	-
Horiz. %	96.43%	114.29%	112.50%	89.29%	94.64%	105.36%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos