[HEXZA] QoQ Annualized Quarter Result on 31-Jan-2004 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- -1.55%
YoY- 29.94%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 132,246 127,768 124,892 125,484 122,192 117,798 115,800 9.21%
PBT 10,993 10,830 9,004 6,206 6,486 5,394 5,312 62.03%
Tax -3,453 -3,662 -3,660 -1,415 -1,620 -1,090 -1,944 46.41%
NP 7,540 7,168 5,344 4,791 4,866 4,304 3,368 70.71%
-
NP to SH 7,540 7,168 5,344 4,791 4,866 4,304 3,368 70.71%
-
Tax Rate 31.41% 33.81% 40.65% 22.80% 24.98% 20.21% 36.60% -
Total Cost 124,706 120,600 119,548 120,693 117,325 113,494 112,432 7.11%
-
Net Worth 128,522 127,174 125,892 123,465 122,095 121,130 118,645 5.45%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div - - - 1,106 - - - -
Div Payout % - - - 23.09% - - - -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 128,522 127,174 125,892 123,465 122,095 121,130 118,645 5.45%
NOSH 128,522 128,458 128,461 128,609 128,521 128,862 127,575 0.49%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 5.70% 5.61% 4.28% 3.82% 3.98% 3.65% 2.91% -
ROE 5.87% 5.64% 4.24% 3.88% 3.99% 3.55% 2.84% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 102.90 99.46 97.22 97.57 95.08 91.41 90.77 8.68%
EPS 5.87 5.58 4.16 3.73 3.79 3.34 2.64 69.94%
DPS 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
NAPS 1.00 0.99 0.98 0.96 0.95 0.94 0.93 4.93%
Adjusted Per Share Value based on latest NOSH - 128,888
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 66.00 63.76 62.33 62.62 60.98 58.79 57.79 9.21%
EPS 3.76 3.58 2.67 2.39 2.43 2.15 1.68 70.68%
DPS 0.00 0.00 0.00 0.55 0.00 0.00 0.00 -
NAPS 0.6414 0.6347 0.6283 0.6162 0.6093 0.6045 0.5921 5.45%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.47 0.50 0.55 0.54 0.61 0.56 0.50 -
P/RPS 0.46 0.50 0.57 0.55 0.64 0.61 0.55 -11.18%
P/EPS 8.01 8.96 13.22 14.50 16.11 16.77 18.94 -43.51%
EY 12.48 11.16 7.56 6.90 6.21 5.96 5.28 76.97%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 0.47 0.51 0.56 0.56 0.64 0.60 0.54 -8.80%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 30/12/04 21/09/04 23/06/04 30/03/04 31/12/03 22/09/03 23/06/03 -
Price 0.53 0.50 0.50 0.57 0.56 0.55 0.54 -
P/RPS 0.52 0.50 0.51 0.58 0.59 0.60 0.59 -8.03%
P/EPS 9.03 8.96 12.02 15.30 14.79 16.47 20.45 -41.86%
EY 11.07 11.16 8.32 6.54 6.76 6.07 4.89 71.98%
DY 0.00 0.00 0.00 1.51 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.51 0.59 0.59 0.59 0.58 -5.80%

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