[HEXZA] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 16.88%
YoY- 1.53%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 166,433 174,696 197,192 244,532 177,064 169,605 165,176 0.50%
PBT 7,937 6,216 4,104 34,032 27,879 28,617 27,894 -56.77%
Tax -774 -2,172 -2,298 -6,820 -4,717 -5,061 -4,842 -70.57%
NP 7,163 4,044 1,806 27,212 23,162 23,556 23,052 -54.15%
-
NP to SH 6,986 4,188 2,632 25,784 22,061 22,374 21,828 -53.24%
-
Tax Rate 9.75% 34.94% 55.99% 20.04% 16.92% 17.69% 17.36% -
Total Cost 159,270 170,652 195,386 217,320 153,902 146,049 142,124 7.89%
-
Net Worth 183,632 150,437 131,599 189,433 182,528 176,987 172,257 4.35%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,987 - - - 3,939 - - -
Div Payout % 85.71% - - - 17.86% - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 183,632 150,437 131,599 189,433 182,528 176,987 172,257 4.35%
NOSH 199,599 165,315 146,222 131,551 131,315 131,101 131,493 32.11%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.30% 2.31% 0.92% 11.13% 13.08% 13.89% 13.96% -
ROE 3.80% 2.78% 2.00% 13.61% 12.09% 12.64% 12.67% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 83.38 105.67 134.86 185.88 134.84 129.37 125.61 -23.92%
EPS 3.50 2.53 1.80 19.60 16.80 17.07 16.60 -64.60%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.92 0.91 0.90 1.44 1.39 1.35 1.31 -21.00%
Adjusted Per Share Value based on latest NOSH - 131,551
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 83.06 87.18 98.41 122.03 88.36 84.64 82.43 0.50%
EPS 3.49 2.09 1.31 12.87 11.01 11.17 10.89 -53.20%
DPS 2.99 0.00 0.00 0.00 1.97 0.00 0.00 -
NAPS 0.9164 0.7508 0.6568 0.9454 0.9109 0.8833 0.8597 4.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.43 0.37 0.44 0.71 0.69 0.62 0.69 -
P/RPS 0.52 0.35 0.33 0.38 0.51 0.48 0.55 -3.67%
P/EPS 12.29 14.61 24.44 3.62 4.11 3.63 4.16 106.02%
EY 8.14 6.85 4.09 27.61 24.35 27.53 24.06 -51.47%
DY 6.98 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.47 0.41 0.49 0.49 0.50 0.46 0.53 -7.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 21/11/08 29/08/08 30/05/08 21/02/08 -
Price 0.58 0.41 0.41 0.69 0.69 0.69 0.66 -
P/RPS 0.70 0.39 0.30 0.37 0.51 0.53 0.53 20.39%
P/EPS 16.57 16.18 22.78 3.52 4.11 4.04 3.98 159.02%
EY 6.03 6.18 4.39 28.41 24.35 24.73 25.15 -61.43%
DY 5.17 0.00 0.00 0.00 4.35 0.00 0.00 -
P/NAPS 0.63 0.45 0.46 0.48 0.50 0.51 0.50 16.67%

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