[HEXZA] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -14.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 244,532 177,064 169,605 165,176 177,692 228,637 171,961 26.37%
PBT 34,032 27,879 28,617 27,894 32,384 27,564 18,982 47.42%
Tax -6,820 -4,717 -5,061 -4,842 -5,448 -4,303 -3,393 59.06%
NP 27,212 23,162 23,556 23,052 26,936 23,261 15,588 44.83%
-
NP to SH 25,784 22,061 22,374 21,828 25,396 22,138 14,797 44.65%
-
Tax Rate 20.04% 16.92% 17.69% 17.36% 16.82% 15.61% 17.87% -
Total Cost 217,320 153,902 146,049 142,124 150,756 205,376 156,372 24.46%
-
Net Worth 189,433 182,528 176,987 172,257 169,738 162,173 155,553 13.99%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,939 - - - 3,899 - -
Div Payout % - 17.86% - - - 17.62% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 189,433 182,528 176,987 172,257 169,738 162,173 155,553 13.99%
NOSH 131,551 131,315 131,101 131,493 129,571 128,709 128,556 1.54%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.13% 13.08% 13.89% 13.96% 15.16% 10.17% 9.07% -
ROE 13.61% 12.09% 12.64% 12.67% 14.96% 13.65% 9.51% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 185.88 134.84 129.37 125.61 137.14 177.64 133.76 24.45%
EPS 19.60 16.80 17.07 16.60 19.60 17.20 11.51 42.46%
DPS 0.00 3.00 0.00 0.00 0.00 3.03 0.00 -
NAPS 1.44 1.39 1.35 1.31 1.31 1.26 1.21 12.26%
Adjusted Per Share Value based on latest NOSH - 130,428
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 122.03 88.36 84.64 82.43 88.68 114.10 85.82 26.36%
EPS 12.87 11.01 11.17 10.89 12.67 11.05 7.38 44.73%
DPS 0.00 1.97 0.00 0.00 0.00 1.95 0.00 -
NAPS 0.9454 0.9109 0.8833 0.8597 0.8471 0.8093 0.7763 13.99%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.71 0.69 0.62 0.69 0.77 0.80 0.67 -
P/RPS 0.38 0.51 0.48 0.55 0.56 0.45 0.00 -
P/EPS 3.62 4.11 3.63 4.16 3.93 4.65 0.00 -
EY 27.61 24.35 27.53 24.06 25.45 21.50 0.00 -
DY 0.00 4.35 0.00 0.00 0.00 3.79 0.00 -
P/NAPS 0.49 0.50 0.46 0.53 0.59 0.63 0.67 -18.78%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 29/08/08 30/05/08 21/02/08 28/11/07 30/08/07 04/05/07 -
Price 0.69 0.69 0.69 0.66 0.70 0.70 0.69 -
P/RPS 0.37 0.51 0.53 0.53 0.51 0.39 0.00 -
P/EPS 3.52 4.11 4.04 3.98 3.57 4.07 0.00 -
EY 28.41 24.35 24.73 25.15 28.00 24.57 0.00 -
DY 0.00 4.35 0.00 0.00 0.00 4.33 0.00 -
P/NAPS 0.48 0.50 0.51 0.50 0.53 0.56 0.69 -21.43%

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