[HEXZA] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -9.24%
YoY- 331.49%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 155,542 154,748 159,744 160,616 155,214 158,364 166,433 -4.39%
PBT 17,102 17,836 22,182 24,573 26,408 25,664 7,937 66.59%
Tax -3,952 -3,980 -5,028 -5,217 -5,210 -4,884 -774 195.63%
NP 13,150 13,856 17,154 19,356 21,198 20,780 7,163 49.76%
-
NP to SH 11,554 11,768 15,894 18,070 19,910 19,440 6,986 39.72%
-
Tax Rate 23.11% 22.31% 22.67% 21.23% 19.73% 19.03% 9.75% -
Total Cost 142,392 140,892 142,590 141,260 134,016 137,584 159,270 -7.17%
-
Net Worth 205,183 203,978 195,154 191,336 187,153 192,374 183,632 7.65%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 7,041 - - - 5,987 -
Div Payout % - - 44.30% - - - 85.71% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 205,183 203,978 195,154 191,336 187,153 192,374 183,632 7.65%
NOSH 199,206 196,133 201,189 199,308 199,100 202,499 199,599 -0.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.45% 8.95% 10.74% 12.05% 13.66% 13.12% 4.30% -
ROE 5.63% 5.77% 8.14% 9.44% 10.64% 10.11% 3.80% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.08 78.90 79.40 80.59 77.96 78.20 83.38 -4.27%
EPS 5.80 6.00 7.90 9.07 10.00 9.60 3.50 39.90%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.00 -
NAPS 1.03 1.04 0.97 0.96 0.94 0.95 0.92 7.79%
Adjusted Per Share Value based on latest NOSH - 199,888
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 77.62 77.23 79.72 80.16 77.46 79.03 83.06 -4.40%
EPS 5.77 5.87 7.93 9.02 9.94 9.70 3.49 39.69%
DPS 0.00 0.00 3.51 0.00 0.00 0.00 2.99 -
NAPS 1.024 1.018 0.9739 0.9549 0.934 0.9601 0.9164 7.66%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.62 0.62 0.58 0.58 0.56 0.57 0.43 -
P/RPS 0.79 0.79 0.73 0.72 0.72 0.73 0.52 32.05%
P/EPS 10.69 10.33 7.34 6.40 5.60 5.94 12.29 -8.85%
EY 9.35 9.68 13.62 15.63 17.86 16.84 8.14 9.65%
DY 0.00 0.00 6.03 0.00 0.00 0.00 6.98 -
P/NAPS 0.60 0.60 0.60 0.60 0.60 0.60 0.47 17.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 19/11/10 25/08/10 18/05/10 25/02/10 20/11/09 28/08/09 -
Price 0.61 0.69 0.62 0.56 0.57 0.63 0.58 -
P/RPS 0.78 0.87 0.78 0.69 0.73 0.81 0.70 7.45%
P/EPS 10.52 11.50 7.85 6.18 5.70 6.56 16.57 -26.06%
EY 9.51 8.70 12.74 16.19 17.54 15.24 6.03 35.37%
DY 0.00 0.00 5.65 0.00 0.00 0.00 5.17 -
P/NAPS 0.59 0.66 0.64 0.58 0.61 0.66 0.63 -4.26%

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