[HEXZA] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 2.5%
YoY- 51.2%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 197,192 244,532 177,064 169,605 165,176 177,692 228,637 -9.35%
PBT 4,104 34,032 27,879 28,617 27,894 32,384 27,564 -71.74%
Tax -2,298 -6,820 -4,717 -5,061 -4,842 -5,448 -4,303 -34.05%
NP 1,806 27,212 23,162 23,556 23,052 26,936 23,261 -81.65%
-
NP to SH 2,632 25,784 22,061 22,374 21,828 25,396 22,138 -75.66%
-
Tax Rate 55.99% 20.04% 16.92% 17.69% 17.36% 16.82% 15.61% -
Total Cost 195,386 217,320 153,902 146,049 142,124 150,756 205,376 -3.25%
-
Net Worth 131,599 189,433 182,528 176,987 172,257 169,738 162,173 -12.94%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 3,939 - - - 3,899 -
Div Payout % - - 17.86% - - - 17.62% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 131,599 189,433 182,528 176,987 172,257 169,738 162,173 -12.94%
NOSH 146,222 131,551 131,315 131,101 131,493 129,571 128,709 8.83%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 0.92% 11.13% 13.08% 13.89% 13.96% 15.16% 10.17% -
ROE 2.00% 13.61% 12.09% 12.64% 12.67% 14.96% 13.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 134.86 185.88 134.84 129.37 125.61 137.14 177.64 -16.71%
EPS 1.80 19.60 16.80 17.07 16.60 19.60 17.20 -77.64%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.03 -
NAPS 0.90 1.44 1.39 1.35 1.31 1.31 1.26 -20.01%
Adjusted Per Share Value based on latest NOSH - 130,377
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 98.41 122.03 88.36 84.64 82.43 88.68 114.10 -9.35%
EPS 1.31 12.87 11.01 11.17 10.89 12.67 11.05 -75.71%
DPS 0.00 0.00 1.97 0.00 0.00 0.00 1.95 -
NAPS 0.6568 0.9454 0.9109 0.8833 0.8597 0.8471 0.8093 -12.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.44 0.71 0.69 0.62 0.69 0.77 0.80 -
P/RPS 0.33 0.38 0.51 0.48 0.55 0.56 0.45 -18.60%
P/EPS 24.44 3.62 4.11 3.63 4.16 3.93 4.65 200.77%
EY 4.09 27.61 24.35 27.53 24.06 25.45 21.50 -66.75%
DY 0.00 0.00 4.35 0.00 0.00 0.00 3.79 -
P/NAPS 0.49 0.49 0.50 0.46 0.53 0.59 0.63 -15.36%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 29/08/08 30/05/08 21/02/08 28/11/07 30/08/07 -
Price 0.41 0.69 0.69 0.69 0.66 0.70 0.70 -
P/RPS 0.30 0.37 0.51 0.53 0.53 0.51 0.39 -15.97%
P/EPS 22.78 3.52 4.11 4.04 3.98 3.57 4.07 213.59%
EY 4.39 28.41 24.35 24.73 25.15 28.00 24.57 -68.11%
DY 0.00 0.00 4.35 0.00 0.00 0.00 4.33 -
P/NAPS 0.46 0.48 0.50 0.51 0.50 0.53 0.56 -12.23%

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