[HEXZA] QoQ Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
04-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -8.3%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Revenue 165,176 177,692 228,637 171,961 174,103 0 176,490 -5.51%
PBT 27,894 32,384 27,564 18,982 20,429 0 21,046 27.29%
Tax -4,842 -5,448 -4,303 -3,393 -3,499 0 -3,351 37.07%
NP 23,052 26,936 23,261 15,588 16,929 0 17,695 25.43%
-
NP to SH 21,828 25,396 22,138 14,797 16,137 0 16,941 24.25%
-
Tax Rate 17.36% 16.82% 15.61% 17.87% 17.13% - 15.92% -
Total Cost 142,124 150,756 205,376 156,372 157,173 0 158,794 -9.06%
-
Net Worth 172,257 169,738 162,173 155,553 154,227 0 151,614 11.55%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Div - - 3,899 - - - - -
Div Payout % - - 17.62% - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Net Worth 172,257 169,738 162,173 155,553 154,227 0 151,614 11.55%
NOSH 131,493 129,571 128,709 128,556 128,523 128,486 128,486 2.00%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
NP Margin 13.96% 15.16% 10.17% 9.07% 9.72% 0.00% 10.03% -
ROE 12.67% 14.96% 13.65% 9.51% 10.46% 0.00% 11.17% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
RPS 125.61 137.14 177.64 133.76 135.46 0.00 137.36 -7.37%
EPS 16.60 19.60 17.20 11.51 12.56 0.00 13.18 21.85%
DPS 0.00 0.00 3.03 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.31 1.26 1.21 1.20 0.00 1.18 9.36%
Adjusted Per Share Value based on latest NOSH - 128,958
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
RPS 82.43 88.68 114.10 85.82 86.89 0.00 88.08 -5.52%
EPS 10.89 12.67 11.05 7.38 8.05 0.00 8.45 24.27%
DPS 0.00 0.00 1.95 0.00 0.00 0.00 0.00 -
NAPS 0.8597 0.8471 0.8093 0.7763 0.7697 0.00 0.7566 11.56%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 31/01/07 29/12/06 31/10/06 -
Price 0.69 0.77 0.80 0.67 0.69 0.61 0.59 -
P/RPS 0.55 0.56 0.45 0.00 0.51 0.00 0.43 23.47%
P/EPS 4.16 3.93 4.65 0.00 5.50 0.00 4.47 -5.97%
EY 24.06 25.45 21.50 0.00 18.20 0.00 22.35 6.52%
DY 0.00 0.00 3.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.63 0.67 0.58 0.00 0.50 5.11%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Date 21/02/08 28/11/07 30/08/07 04/05/07 27/03/07 - 03/01/07 -
Price 0.66 0.70 0.70 0.69 0.65 0.00 0.61 -
P/RPS 0.53 0.51 0.39 0.00 0.48 0.00 0.44 17.28%
P/EPS 3.98 3.57 4.07 0.00 5.18 0.00 4.63 -12.15%
EY 25.15 28.00 24.57 0.00 19.32 0.00 21.61 13.88%
DY 0.00 0.00 4.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.56 0.69 0.54 0.00 0.52 -3.30%

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