[HEXZA] QoQ Annualized Quarter Result on 31-Oct-2004 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
30-Dec-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Oct-2004 [#3]
Profit Trend
QoQ- 5.19%
YoY- 54.93%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Revenue 135,818 133,100 128,454 132,246 127,768 124,892 125,484 5.42%
PBT 18,666 13,572 12,077 10,993 10,830 9,004 6,206 108.50%
Tax -4,284 -3,984 -3,855 -3,453 -3,662 -3,660 -1,415 109.42%
NP 14,382 9,588 8,222 7,540 7,168 5,344 4,791 108.23%
-
NP to SH 13,634 9,588 8,222 7,540 7,168 5,344 4,791 100.94%
-
Tax Rate 22.95% 29.35% 31.92% 31.41% 33.81% 40.65% 22.80% -
Total Cost 121,436 123,512 120,232 124,706 120,600 119,548 120,693 0.41%
-
Net Worth 136,083 132,027 129,753 128,522 127,174 125,892 123,465 6.70%
Dividend
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Div - - 1,156 - - - 1,106 -
Div Payout % - - 14.06% - - - 23.09% -
Equity
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Net Worth 136,083 132,027 129,753 128,522 127,174 125,892 123,465 6.70%
NOSH 128,380 128,181 128,468 128,522 128,458 128,461 128,609 -0.11%
Ratio Analysis
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
NP Margin 10.59% 7.20% 6.40% 5.70% 5.61% 4.28% 3.82% -
ROE 10.02% 7.26% 6.34% 5.87% 5.64% 4.24% 3.88% -
Per Share
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 105.79 103.84 99.99 102.90 99.46 97.22 97.57 5.54%
EPS 10.62 7.48 6.40 5.87 5.58 4.16 3.73 101.01%
DPS 0.00 0.00 0.90 0.00 0.00 0.00 0.86 -
NAPS 1.06 1.03 1.01 1.00 0.99 0.98 0.96 6.83%
Adjusted Per Share Value based on latest NOSH - 128,633
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
RPS 67.78 66.42 64.11 66.00 63.76 62.33 62.62 5.42%
EPS 6.80 4.78 4.10 3.76 3.58 2.67 2.39 100.91%
DPS 0.00 0.00 0.58 0.00 0.00 0.00 0.55 -
NAPS 0.6791 0.6589 0.6475 0.6414 0.6347 0.6283 0.6162 6.70%
Price Multiplier on Financial Quarter End Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 -
Price 0.47 0.48 0.51 0.47 0.50 0.55 0.54 -
P/RPS 0.44 0.46 0.51 0.46 0.50 0.57 0.55 -13.83%
P/EPS 4.43 6.42 7.97 8.01 8.96 13.22 14.50 -54.67%
EY 22.60 15.58 12.55 12.48 11.16 7.56 6.90 120.70%
DY 0.00 0.00 1.76 0.00 0.00 0.00 1.59 -
P/NAPS 0.44 0.47 0.50 0.47 0.51 0.56 0.56 -14.86%
Price Multiplier on Announcement Date
31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 CAGR
Date 26/09/05 20/06/05 23/03/05 30/12/04 21/09/04 23/06/04 30/03/04 -
Price 0.47 0.48 0.54 0.53 0.50 0.50 0.57 -
P/RPS 0.44 0.46 0.54 0.52 0.50 0.51 0.58 -16.83%
P/EPS 4.43 6.42 8.44 9.03 8.96 12.02 15.30 -56.26%
EY 22.60 15.58 11.85 11.07 11.16 8.32 6.54 128.74%
DY 0.00 0.00 1.67 0.00 0.00 0.00 1.51 -
P/NAPS 0.44 0.47 0.53 0.53 0.51 0.51 0.59 -17.77%

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