[HEXZA] QoQ Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 14.72%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Revenue 177,064 169,605 165,176 177,692 228,637 171,961 174,103 1.20%
PBT 27,879 28,617 27,894 32,384 27,564 18,982 20,429 24.59%
Tax -4,717 -5,061 -4,842 -5,448 -4,303 -3,393 -3,499 23.52%
NP 23,162 23,556 23,052 26,936 23,261 15,588 16,929 24.82%
-
NP to SH 22,061 22,374 21,828 25,396 22,138 14,797 16,137 24.75%
-
Tax Rate 16.92% 17.69% 17.36% 16.82% 15.61% 17.87% 17.13% -
Total Cost 153,902 146,049 142,124 150,756 205,376 156,372 157,173 -1.47%
-
Net Worth 182,528 176,987 172,257 169,738 162,173 155,553 154,227 12.65%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Div 3,939 - - - 3,899 - - -
Div Payout % 17.86% - - - 17.62% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Net Worth 182,528 176,987 172,257 169,738 162,173 155,553 154,227 12.65%
NOSH 131,315 131,101 131,493 129,571 128,709 128,556 128,523 1.53%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
NP Margin 13.08% 13.89% 13.96% 15.16% 10.17% 9.07% 9.72% -
ROE 12.09% 12.64% 12.67% 14.96% 13.65% 9.51% 10.46% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
RPS 134.84 129.37 125.61 137.14 177.64 133.76 135.46 -0.32%
EPS 16.80 17.07 16.60 19.60 17.20 11.51 12.56 22.84%
DPS 3.00 0.00 0.00 0.00 3.03 0.00 0.00 -
NAPS 1.39 1.35 1.31 1.31 1.26 1.21 1.20 10.95%
Adjusted Per Share Value based on latest NOSH - 129,571
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
RPS 88.36 84.64 82.43 88.68 114.10 85.82 86.89 1.19%
EPS 11.01 11.17 10.89 12.67 11.05 7.38 8.05 24.79%
DPS 1.97 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.9109 0.8833 0.8597 0.8471 0.8093 0.7763 0.7697 12.65%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 31/01/07 -
Price 0.69 0.62 0.69 0.77 0.80 0.67 0.69 -
P/RPS 0.51 0.48 0.55 0.56 0.45 0.00 0.51 0.00%
P/EPS 4.11 3.63 4.16 3.93 4.65 0.00 5.50 -18.62%
EY 24.35 27.53 24.06 25.45 21.50 0.00 18.20 22.86%
DY 4.35 0.00 0.00 0.00 3.79 0.00 0.00 -
P/NAPS 0.50 0.46 0.53 0.59 0.63 0.67 0.58 -9.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Date 29/08/08 30/05/08 21/02/08 28/11/07 30/08/07 04/05/07 27/03/07 -
Price 0.69 0.69 0.66 0.70 0.70 0.69 0.65 -
P/RPS 0.51 0.53 0.53 0.51 0.39 0.00 0.48 4.38%
P/EPS 4.11 4.04 3.98 3.57 4.07 0.00 5.18 -15.09%
EY 24.35 24.73 25.15 28.00 24.57 0.00 19.32 17.78%
DY 4.35 0.00 0.00 0.00 4.33 0.00 0.00 -
P/NAPS 0.50 0.51 0.50 0.53 0.56 0.69 0.54 -5.29%

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