[HEXZA] QoQ Annualized Quarter Result on 31-Oct-2003 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 13.07%
YoY- -41.26%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 127,768 124,892 125,484 122,192 117,798 115,800 98,433 19.01%
PBT 10,830 9,004 6,206 6,486 5,394 5,312 7,374 29.23%
Tax -3,662 -3,660 -1,415 -1,620 -1,090 -1,944 -3,687 -0.45%
NP 7,168 5,344 4,791 4,866 4,304 3,368 3,687 55.83%
-
NP to SH 7,168 5,344 4,791 4,866 4,304 3,368 3,687 55.83%
-
Tax Rate 33.81% 40.65% 22.80% 24.98% 20.21% 36.60% 50.00% -
Total Cost 120,600 119,548 120,693 117,325 113,494 112,432 94,746 17.46%
-
Net Worth 127,174 125,892 123,465 122,095 121,130 118,645 119,392 4.30%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div - - 1,106 - - - 1,104 -
Div Payout % - - 23.09% - - - 29.94% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 127,174 125,892 123,465 122,095 121,130 118,645 119,392 4.30%
NOSH 128,458 128,461 128,609 128,521 128,862 127,575 128,379 0.04%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 5.61% 4.28% 3.82% 3.98% 3.65% 2.91% 3.75% -
ROE 5.64% 4.24% 3.88% 3.99% 3.55% 2.84% 3.09% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 99.46 97.22 97.57 95.08 91.41 90.77 76.67 18.96%
EPS 5.58 4.16 3.73 3.79 3.34 2.64 2.87 55.83%
DPS 0.00 0.00 0.86 0.00 0.00 0.00 0.86 -
NAPS 0.99 0.98 0.96 0.95 0.94 0.93 0.93 4.26%
Adjusted Per Share Value based on latest NOSH - 128,034
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 63.76 62.33 62.62 60.98 58.79 57.79 49.12 19.01%
EPS 3.58 2.67 2.39 2.43 2.15 1.68 1.84 55.91%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.55 -
NAPS 0.6347 0.6283 0.6162 0.6093 0.6045 0.5921 0.5958 4.31%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.50 0.55 0.54 0.61 0.56 0.50 0.54 -
P/RPS 0.50 0.57 0.55 0.64 0.61 0.55 0.70 -20.11%
P/EPS 8.96 13.22 14.50 16.11 16.77 18.94 18.80 -39.01%
EY 11.16 7.56 6.90 6.21 5.96 5.28 5.32 63.94%
DY 0.00 0.00 1.59 0.00 0.00 0.00 1.59 -
P/NAPS 0.51 0.56 0.56 0.64 0.60 0.54 0.58 -8.22%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 21/09/04 23/06/04 30/03/04 31/12/03 22/09/03 23/06/03 31/03/03 -
Price 0.50 0.50 0.57 0.56 0.55 0.54 0.52 -
P/RPS 0.50 0.51 0.58 0.59 0.60 0.59 0.68 -18.54%
P/EPS 8.96 12.02 15.30 14.79 16.47 20.45 18.11 -37.47%
EY 11.16 8.32 6.54 6.76 6.07 4.89 5.52 59.95%
DY 0.00 0.00 1.51 0.00 0.00 0.00 1.65 -
P/NAPS 0.51 0.51 0.59 0.59 0.59 0.58 0.56 -6.05%

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