[HEXZA] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -89.79%
YoY- -87.94%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 158,364 166,433 174,696 197,192 244,532 177,064 169,605 -4.46%
PBT 25,664 7,937 6,216 4,104 34,032 27,879 28,617 -6.99%
Tax -4,884 -774 -2,172 -2,298 -6,820 -4,717 -5,061 -2.34%
NP 20,780 7,163 4,044 1,806 27,212 23,162 23,556 -8.01%
-
NP to SH 19,440 6,986 4,188 2,632 25,784 22,061 22,374 -8.93%
-
Tax Rate 19.03% 9.75% 34.94% 55.99% 20.04% 16.92% 17.69% -
Total Cost 137,584 159,270 170,652 195,386 217,320 153,902 146,049 -3.89%
-
Net Worth 192,374 183,632 150,437 131,599 189,433 182,528 176,987 5.70%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 5,987 - - - 3,939 - -
Div Payout % - 85.71% - - - 17.86% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 192,374 183,632 150,437 131,599 189,433 182,528 176,987 5.70%
NOSH 202,499 199,599 165,315 146,222 131,551 131,315 131,101 33.58%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 13.12% 4.30% 2.31% 0.92% 11.13% 13.08% 13.89% -
ROE 10.11% 3.80% 2.78% 2.00% 13.61% 12.09% 12.64% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 78.20 83.38 105.67 134.86 185.88 134.84 129.37 -28.48%
EPS 9.60 3.50 2.53 1.80 19.60 16.80 17.07 -31.84%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.95 0.92 0.91 0.90 1.44 1.39 1.35 -20.86%
Adjusted Per Share Value based on latest NOSH - 155,454
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 79.03 83.06 87.18 98.41 122.03 88.36 84.64 -4.46%
EPS 9.70 3.49 2.09 1.31 12.87 11.01 11.17 -8.97%
DPS 0.00 2.99 0.00 0.00 0.00 1.97 0.00 -
NAPS 0.9601 0.9164 0.7508 0.6568 0.9454 0.9109 0.8833 5.71%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.57 0.43 0.37 0.44 0.71 0.69 0.62 -
P/RPS 0.73 0.52 0.35 0.33 0.38 0.51 0.48 32.21%
P/EPS 5.94 12.29 14.61 24.44 3.62 4.11 3.63 38.82%
EY 16.84 8.14 6.85 4.09 27.61 24.35 27.53 -27.91%
DY 0.00 6.98 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.60 0.47 0.41 0.49 0.49 0.50 0.46 19.35%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 28/08/09 29/05/09 27/02/09 21/11/08 29/08/08 30/05/08 -
Price 0.63 0.58 0.41 0.41 0.69 0.69 0.69 -
P/RPS 0.81 0.70 0.39 0.30 0.37 0.51 0.53 32.64%
P/EPS 6.56 16.57 16.18 22.78 3.52 4.11 4.04 38.10%
EY 15.24 6.03 6.18 4.39 28.41 24.35 24.73 -27.56%
DY 0.00 5.17 0.00 0.00 0.00 4.35 0.00 -
P/NAPS 0.66 0.63 0.45 0.46 0.48 0.50 0.51 18.73%

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