[HEXZA] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 2.42%
YoY- 656.46%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 154,748 159,744 160,616 155,214 158,364 166,433 174,696 -7.75%
PBT 17,836 22,182 24,573 26,408 25,664 7,937 6,216 101.79%
Tax -3,980 -5,028 -5,217 -5,210 -4,884 -774 -2,172 49.68%
NP 13,856 17,154 19,356 21,198 20,780 7,163 4,044 127.10%
-
NP to SH 11,768 15,894 18,070 19,910 19,440 6,986 4,188 99.00%
-
Tax Rate 22.31% 22.67% 21.23% 19.73% 19.03% 9.75% 34.94% -
Total Cost 140,892 142,590 141,260 134,016 137,584 159,270 170,652 -11.98%
-
Net Worth 203,978 195,154 191,336 187,153 192,374 183,632 150,437 22.48%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 7,041 - - - 5,987 - -
Div Payout % - 44.30% - - - 85.71% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 203,978 195,154 191,336 187,153 192,374 183,632 150,437 22.48%
NOSH 196,133 201,189 199,308 199,100 202,499 199,599 165,315 12.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.95% 10.74% 12.05% 13.66% 13.12% 4.30% 2.31% -
ROE 5.77% 8.14% 9.44% 10.64% 10.11% 3.80% 2.78% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 78.90 79.40 80.59 77.96 78.20 83.38 105.67 -17.68%
EPS 6.00 7.90 9.07 10.00 9.60 3.50 2.53 77.74%
DPS 0.00 3.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.04 0.97 0.96 0.94 0.95 0.92 0.91 9.30%
Adjusted Per Share Value based on latest NOSH - 203,800
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 77.23 79.72 80.16 77.46 79.03 83.06 87.18 -7.75%
EPS 5.87 7.93 9.02 9.94 9.70 3.49 2.09 98.93%
DPS 0.00 3.51 0.00 0.00 0.00 2.99 0.00 -
NAPS 1.018 0.9739 0.9549 0.934 0.9601 0.9164 0.7508 22.48%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.62 0.58 0.58 0.56 0.57 0.43 0.37 -
P/RPS 0.79 0.73 0.72 0.72 0.73 0.52 0.35 71.98%
P/EPS 10.33 7.34 6.40 5.60 5.94 12.29 14.61 -20.61%
EY 9.68 13.62 15.63 17.86 16.84 8.14 6.85 25.90%
DY 0.00 6.03 0.00 0.00 0.00 6.98 0.00 -
P/NAPS 0.60 0.60 0.60 0.60 0.60 0.47 0.41 28.86%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 25/08/10 18/05/10 25/02/10 20/11/09 28/08/09 29/05/09 -
Price 0.69 0.62 0.56 0.57 0.63 0.58 0.41 -
P/RPS 0.87 0.78 0.69 0.73 0.81 0.70 0.39 70.64%
P/EPS 11.50 7.85 6.18 5.70 6.56 16.57 16.18 -20.34%
EY 8.70 12.74 16.19 17.54 15.24 6.03 6.18 25.58%
DY 0.00 5.65 0.00 0.00 0.00 5.17 0.00 -
P/NAPS 0.66 0.64 0.58 0.61 0.66 0.63 0.45 29.05%

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