[HEXZA] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -1.82%
YoY- -41.97%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 141,940 146,786 150,268 155,542 154,748 159,744 160,616 -7.90%
PBT 7,288 16,268 13,654 17,102 17,836 22,182 24,573 -55.49%
Tax -1,080 -2,832 -3,293 -3,952 -3,980 -5,028 -5,217 -64.97%
NP 6,208 13,436 10,361 13,150 13,856 17,154 19,356 -53.11%
-
NP to SH 5,076 12,104 9,034 11,554 11,768 15,894 18,070 -57.07%
-
Tax Rate 14.82% 17.41% 24.12% 23.11% 22.31% 22.67% 21.23% -
Total Cost 135,732 133,350 139,906 142,392 140,892 142,590 141,260 -2.62%
-
Net Worth 211,499 209,802 205,272 205,183 203,978 195,154 191,336 6.90%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 8,069 - - - 7,041 - -
Div Payout % - 66.67% - - - 44.30% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 211,499 209,802 205,272 205,183 203,978 195,154 191,336 6.90%
NOSH 211,499 201,733 199,294 199,206 196,133 201,189 199,308 4.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.37% 9.15% 6.90% 8.45% 8.95% 10.74% 12.05% -
ROE 2.40% 5.77% 4.40% 5.63% 5.77% 8.14% 9.44% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 67.11 72.76 75.40 78.08 78.90 79.40 80.59 -11.47%
EPS 2.40 6.00 4.53 5.80 6.00 7.90 9.07 -58.75%
DPS 0.00 4.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.00 1.04 1.03 1.03 1.04 0.97 0.96 2.75%
Adjusted Per Share Value based on latest NOSH - 202,500
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 70.84 73.25 74.99 77.62 77.23 79.72 80.16 -7.90%
EPS 2.53 6.04 4.51 5.77 5.87 7.93 9.02 -57.11%
DPS 0.00 4.03 0.00 0.00 0.00 3.51 0.00 -
NAPS 1.0555 1.047 1.0244 1.024 1.018 0.9739 0.9549 6.89%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.57 0.60 0.62 0.62 0.62 0.58 0.58 -
P/RPS 0.85 0.82 0.82 0.79 0.79 0.73 0.72 11.68%
P/EPS 23.75 10.00 13.68 10.69 10.33 7.34 6.40 139.50%
EY 4.21 10.00 7.31 9.35 9.68 13.62 15.63 -58.25%
DY 0.00 6.67 0.00 0.00 0.00 6.03 0.00 -
P/NAPS 0.57 0.58 0.60 0.60 0.60 0.60 0.60 -3.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 26/05/11 24/02/11 19/11/10 25/08/10 18/05/10 -
Price 0.65 0.56 0.68 0.61 0.69 0.62 0.56 -
P/RPS 0.97 0.77 0.90 0.78 0.87 0.78 0.69 25.46%
P/EPS 27.08 9.33 15.00 10.52 11.50 7.85 6.18 167.53%
EY 3.69 10.71 6.67 9.51 8.70 12.74 16.19 -62.65%
DY 0.00 7.14 0.00 0.00 0.00 5.65 0.00 -
P/NAPS 0.65 0.54 0.66 0.59 0.66 0.64 0.58 7.88%

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