[HEXZA] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
21-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 35.78%
YoY- -40.35%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 125,340 148,616 148,293 148,048 141,940 146,786 150,268 -11.36%
PBT 1,596 8,978 9,004 9,414 7,288 16,268 13,654 -75.99%
Tax 1,248 -2,176 -2,210 -1,586 -1,080 -2,832 -3,293 -
NP 2,844 6,802 6,793 7,828 6,208 13,436 10,361 -57.66%
-
NP to SH 2,688 5,962 5,961 6,892 5,076 12,104 9,034 -55.33%
-
Tax Rate -78.20% 24.24% 24.54% 16.85% 14.82% 17.41% 24.12% -
Total Cost 122,496 141,814 141,500 140,220 135,732 133,350 139,906 -8.45%
-
Net Worth 214,406 214,406 202,383 200,678 211,499 209,802 205,272 2.93%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - 8,015 - - - 8,069 - -
Div Payout % - 134.44% - - - 66.67% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 214,406 214,406 202,383 200,678 211,499 209,802 205,272 2.93%
NOSH 200,380 200,380 200,380 202,705 211,499 201,733 199,294 0.36%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.27% 4.58% 4.58% 5.29% 4.37% 9.15% 6.90% -
ROE 1.25% 2.78% 2.95% 3.43% 2.40% 5.77% 4.40% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 62.55 74.17 74.01 73.04 67.11 72.76 75.40 -11.68%
EPS 1.20 3.00 2.93 3.40 2.40 6.00 4.53 -58.65%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.07 1.07 1.01 0.99 1.00 1.04 1.03 2.56%
Adjusted Per Share Value based on latest NOSH - 197,909
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 62.55 74.17 74.01 73.88 70.84 73.25 74.99 -11.36%
EPS 1.20 3.00 2.93 3.44 2.53 6.04 4.51 -58.53%
DPS 0.00 4.00 0.00 0.00 0.00 4.03 0.00 -
NAPS 1.07 1.07 1.01 1.0015 1.0555 1.047 1.0244 2.93%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.60 0.61 0.56 0.57 0.60 0.62 -
P/RPS 0.96 0.81 0.82 0.77 0.85 0.82 0.82 11.04%
P/EPS 44.73 20.17 20.50 16.47 23.75 10.00 13.68 119.82%
EY 2.24 4.96 4.88 6.07 4.21 10.00 7.31 -54.44%
DY 0.00 6.67 0.00 0.00 0.00 6.67 0.00 -
P/NAPS 0.56 0.56 0.60 0.57 0.57 0.58 0.60 -4.48%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 26/11/12 30/08/12 22/05/12 21/02/12 25/11/11 26/08/11 26/05/11 -
Price 0.63 0.62 0.58 0.62 0.65 0.56 0.68 -
P/RPS 1.01 0.84 0.78 0.85 0.97 0.77 0.90 7.96%
P/EPS 46.96 20.84 19.50 18.24 27.08 9.33 15.00 113.56%
EY 2.13 4.80 5.13 5.48 3.69 10.71 6.67 -53.18%
DY 0.00 6.45 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.59 0.58 0.57 0.63 0.65 0.54 0.66 -7.18%

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