[HEXZA] QoQ Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
20-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 16.61%
YoY- 79.42%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 130,097 151,108 135,818 133,100 128,454 132,246 127,768 1.20%
PBT 13,540 18,064 18,666 13,572 12,077 10,993 10,830 16.00%
Tax -2,485 -3,621 -4,284 -3,984 -3,855 -3,453 -3,662 -22.72%
NP 11,055 14,443 14,382 9,588 8,222 7,540 7,168 33.38%
-
NP to SH 10,402 13,539 13,634 9,588 8,222 7,540 7,168 28.09%
-
Tax Rate 18.35% 20.05% 22.95% 29.35% 31.92% 31.41% 33.81% -
Total Cost 119,042 136,665 121,436 123,512 120,232 124,706 120,600 -0.86%
-
Net Worth 141,261 137,575 136,083 132,027 129,753 128,522 127,174 7.23%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - 1,156 - - -
Div Payout % - - - - 14.06% - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 141,261 137,575 136,083 132,027 129,753 128,522 127,174 7.23%
NOSH 128,419 128,575 128,380 128,181 128,468 128,522 128,458 -0.02%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 8.50% 9.56% 10.59% 7.20% 6.40% 5.70% 5.61% -
ROE 7.36% 9.84% 10.02% 7.26% 6.34% 5.87% 5.64% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 101.31 117.53 105.79 103.84 99.99 102.90 99.46 1.23%
EPS 8.10 10.53 10.62 7.48 6.40 5.87 5.58 28.11%
DPS 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
NAPS 1.10 1.07 1.06 1.03 1.01 1.00 0.99 7.25%
Adjusted Per Share Value based on latest NOSH - 128,181
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 64.93 75.41 67.78 66.42 64.11 66.00 63.76 1.21%
EPS 5.19 6.76 6.80 4.78 4.10 3.76 3.58 28.00%
DPS 0.00 0.00 0.00 0.00 0.58 0.00 0.00 -
NAPS 0.705 0.6866 0.6791 0.6589 0.6475 0.6414 0.6347 7.23%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 0.47 0.48 0.47 0.48 0.51 0.47 0.50 -
P/RPS 0.46 0.41 0.44 0.46 0.51 0.46 0.50 -5.39%
P/EPS 5.80 4.56 4.43 6.42 7.97 8.01 8.96 -25.10%
EY 17.23 21.94 22.60 15.58 12.55 12.48 11.16 33.47%
DY 0.00 0.00 0.00 0.00 1.76 0.00 0.00 -
P/NAPS 0.43 0.45 0.44 0.47 0.50 0.47 0.51 -10.72%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 29/03/06 28/11/05 26/09/05 20/06/05 23/03/05 30/12/04 21/09/04 -
Price 0.51 0.47 0.47 0.48 0.54 0.53 0.50 -
P/RPS 0.50 0.40 0.44 0.46 0.54 0.52 0.50 0.00%
P/EPS 6.30 4.46 4.43 6.42 8.44 9.03 8.96 -20.87%
EY 15.88 22.40 22.60 15.58 11.85 11.07 11.16 26.42%
DY 0.00 0.00 0.00 0.00 1.67 0.00 0.00 -
P/NAPS 0.46 0.44 0.44 0.47 0.53 0.53 0.51 -6.63%

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
Post a Comment