[HEXZA] QoQ Cumulative Quarter Result on 30-Sep-2007 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -71.32%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Revenue 177,064 127,204 82,588 44,423 228,637 186,292 159,595 7.62%
PBT 27,879 21,463 13,947 8,096 27,564 20,564 18,727 32.50%
Tax -4,717 -3,796 -2,421 -1,362 -4,303 -3,676 -3,208 31.35%
NP 23,162 17,667 11,526 6,734 23,261 16,888 15,519 32.74%
-
NP to SH 22,061 16,781 10,914 6,349 22,138 16,031 14,793 32.67%
-
Tax Rate 16.92% 17.69% 17.36% 16.82% 15.61% 17.88% 17.13% -
Total Cost 153,902 109,537 71,062 37,689 205,376 169,404 144,076 4.77%
-
Net Worth 182,528 176,987 172,257 169,738 162,173 155,553 154,227 12.65%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Div 3,939 - - - 3,899 - - -
Div Payout % 17.86% - - - 17.62% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Net Worth 182,528 176,987 172,257 169,738 162,173 155,553 154,227 12.65%
NOSH 131,315 131,101 131,493 129,571 128,709 128,556 128,523 1.53%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
NP Margin 13.08% 13.89% 13.96% 15.16% 10.17% 9.07% 9.72% -
ROE 12.09% 9.48% 6.34% 3.74% 13.65% 10.31% 9.59% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
RPS 134.84 97.03 62.81 34.28 177.64 144.91 124.18 5.99%
EPS 16.80 12.80 8.30 4.90 17.20 12.47 11.51 30.66%
DPS 3.00 0.00 0.00 0.00 3.03 0.00 0.00 -
NAPS 1.39 1.35 1.31 1.31 1.26 1.21 1.20 10.95%
Adjusted Per Share Value based on latest NOSH - 129,571
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
RPS 88.36 63.48 41.22 22.17 114.10 92.97 79.65 7.61%
EPS 11.01 8.37 5.45 3.17 11.05 8.00 7.38 32.70%
DPS 1.97 0.00 0.00 0.00 1.95 0.00 0.00 -
NAPS 0.9109 0.8833 0.8597 0.8471 0.8093 0.7763 0.7697 12.65%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 31/01/07 -
Price 0.69 0.62 0.69 0.77 0.80 0.67 0.69 -
P/RPS 0.51 0.64 1.10 2.25 0.45 0.00 0.56 -6.40%
P/EPS 4.11 4.84 8.31 15.71 4.65 0.00 5.99 -23.38%
EY 24.35 20.65 12.03 6.36 21.50 0.00 16.68 30.68%
DY 4.35 0.00 0.00 0.00 3.79 0.00 0.00 -
P/NAPS 0.50 0.46 0.53 0.59 0.63 0.67 0.58 -9.96%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 CAGR
Date 29/08/08 30/05/08 21/02/08 28/11/07 30/08/07 04/05/07 27/03/07 -
Price 0.69 0.69 0.66 0.70 0.70 0.69 0.65 -
P/RPS 0.51 0.71 1.05 2.04 0.39 0.00 0.52 -1.36%
P/EPS 4.11 5.39 7.95 14.29 4.07 0.00 5.65 -20.15%
EY 24.35 18.55 12.58 7.00 24.57 0.00 17.71 25.26%
DY 4.35 0.00 0.00 0.00 4.33 0.00 0.00 -
P/NAPS 0.50 0.51 0.50 0.53 0.56 0.69 0.54 -5.29%

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