[HEXZA] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -21.8%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 148,048 141,940 146,786 150,268 155,542 154,748 159,744 -4.92%
PBT 9,414 7,288 16,268 13,654 17,102 17,836 22,182 -43.43%
Tax -1,586 -1,080 -2,832 -3,293 -3,952 -3,980 -5,028 -53.56%
NP 7,828 6,208 13,436 10,361 13,150 13,856 17,154 -40.64%
-
NP to SH 6,892 5,076 12,104 9,034 11,554 11,768 15,894 -42.62%
-
Tax Rate 16.85% 14.82% 17.41% 24.12% 23.11% 22.31% 22.67% -
Total Cost 140,220 135,732 133,350 139,906 142,392 140,892 142,590 -1.10%
-
Net Worth 200,678 211,499 209,802 205,272 205,183 203,978 195,154 1.87%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 8,069 - - - 7,041 -
Div Payout % - - 66.67% - - - 44.30% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 200,678 211,499 209,802 205,272 205,183 203,978 195,154 1.87%
NOSH 202,705 211,499 201,733 199,294 199,206 196,133 201,189 0.50%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.29% 4.37% 9.15% 6.90% 8.45% 8.95% 10.74% -
ROE 3.43% 2.40% 5.77% 4.40% 5.63% 5.77% 8.14% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 73.04 67.11 72.76 75.40 78.08 78.90 79.40 -5.39%
EPS 3.40 2.40 6.00 4.53 5.80 6.00 7.90 -42.90%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.50 -
NAPS 0.99 1.00 1.04 1.03 1.03 1.04 0.97 1.36%
Adjusted Per Share Value based on latest NOSH - 199,800
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 73.88 70.84 73.25 74.99 77.62 77.23 79.72 -4.93%
EPS 3.44 2.53 6.04 4.51 5.77 5.87 7.93 -42.60%
DPS 0.00 0.00 4.03 0.00 0.00 0.00 3.51 -
NAPS 1.0015 1.0555 1.047 1.0244 1.024 1.018 0.9739 1.87%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.56 0.57 0.60 0.62 0.62 0.62 0.58 -
P/RPS 0.77 0.85 0.82 0.82 0.79 0.79 0.73 3.61%
P/EPS 16.47 23.75 10.00 13.68 10.69 10.33 7.34 71.14%
EY 6.07 4.21 10.00 7.31 9.35 9.68 13.62 -41.56%
DY 0.00 0.00 6.67 0.00 0.00 0.00 6.03 -
P/NAPS 0.57 0.57 0.58 0.60 0.60 0.60 0.60 -3.35%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 25/11/11 26/08/11 26/05/11 24/02/11 19/11/10 25/08/10 -
Price 0.62 0.65 0.56 0.68 0.61 0.69 0.62 -
P/RPS 0.85 0.97 0.77 0.90 0.78 0.87 0.78 5.88%
P/EPS 18.24 27.08 9.33 15.00 10.52 11.50 7.85 75.16%
EY 5.48 3.69 10.71 6.67 9.51 8.70 12.74 -42.92%
DY 0.00 0.00 7.14 0.00 0.00 0.00 5.65 -
P/NAPS 0.63 0.65 0.54 0.66 0.59 0.66 0.64 -1.04%

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