[HEXZA] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 59.12%
YoY- -81.28%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 155,214 158,364 166,433 174,696 197,192 244,532 177,064 -8.38%
PBT 26,408 25,664 7,937 6,216 4,104 34,032 27,879 -3.53%
Tax -5,210 -4,884 -774 -2,172 -2,298 -6,820 -4,717 6.83%
NP 21,198 20,780 7,163 4,044 1,806 27,212 23,162 -5.72%
-
NP to SH 19,910 19,440 6,986 4,188 2,632 25,784 22,061 -6.59%
-
Tax Rate 19.73% 19.03% 9.75% 34.94% 55.99% 20.04% 16.92% -
Total Cost 134,016 137,584 159,270 170,652 195,386 217,320 153,902 -8.78%
-
Net Worth 187,153 192,374 183,632 150,437 131,599 189,433 182,528 1.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 5,987 - - - 3,939 -
Div Payout % - - 85.71% - - - 17.86% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 187,153 192,374 183,632 150,437 131,599 189,433 182,528 1.67%
NOSH 199,100 202,499 199,599 165,315 146,222 131,551 131,315 31.87%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.66% 13.12% 4.30% 2.31% 0.92% 11.13% 13.08% -
ROE 10.64% 10.11% 3.80% 2.78% 2.00% 13.61% 12.09% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.96 78.20 83.38 105.67 134.86 185.88 134.84 -30.52%
EPS 10.00 9.60 3.50 2.53 1.80 19.60 16.80 -29.17%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.94 0.95 0.92 0.91 0.90 1.44 1.39 -22.90%
Adjusted Per Share Value based on latest NOSH - 202,777
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.46 79.03 83.06 87.18 98.41 122.03 88.36 -8.38%
EPS 9.94 9.70 3.49 2.09 1.31 12.87 11.01 -6.57%
DPS 0.00 0.00 2.99 0.00 0.00 0.00 1.97 -
NAPS 0.934 0.9601 0.9164 0.7508 0.6568 0.9454 0.9109 1.67%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.56 0.57 0.43 0.37 0.44 0.71 0.69 -
P/RPS 0.72 0.73 0.52 0.35 0.33 0.38 0.51 25.76%
P/EPS 5.60 5.94 12.29 14.61 24.44 3.62 4.11 22.83%
EY 17.86 16.84 8.14 6.85 4.09 27.61 24.35 -18.62%
DY 0.00 0.00 6.98 0.00 0.00 0.00 4.35 -
P/NAPS 0.60 0.60 0.47 0.41 0.49 0.49 0.50 12.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 28/08/09 29/05/09 27/02/09 21/11/08 29/08/08 -
Price 0.57 0.63 0.58 0.41 0.41 0.69 0.69 -
P/RPS 0.73 0.81 0.70 0.39 0.30 0.37 0.51 26.92%
P/EPS 5.70 6.56 16.57 16.18 22.78 3.52 4.11 24.28%
EY 17.54 15.24 6.03 6.18 4.39 28.41 24.35 -19.59%
DY 0.00 0.00 5.17 0.00 0.00 0.00 4.35 -
P/NAPS 0.61 0.66 0.63 0.45 0.46 0.48 0.50 14.13%

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