[HEXZA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -81.49%
YoY- -39.47%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 146,786 112,701 77,771 38,687 159,744 120,462 77,607 53.11%
PBT 16,268 10,241 8,551 4,459 22,182 18,430 13,204 14.97%
Tax -2,832 -2,470 -1,976 -995 -5,028 -3,913 -2,605 5.74%
NP 13,436 7,771 6,575 3,464 17,154 14,517 10,599 17.18%
-
NP to SH 12,104 6,776 5,777 2,942 15,894 13,553 9,955 13.95%
-
Tax Rate 17.41% 24.12% 23.11% 22.31% 22.67% 21.23% 19.73% -
Total Cost 133,350 104,930 71,196 35,223 142,590 105,945 67,008 58.41%
-
Net Worth 209,802 205,272 205,183 203,978 195,154 191,336 187,153 7.93%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 8,069 - - - 7,041 - - -
Div Payout % 66.67% - - - 44.30% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 209,802 205,272 205,183 203,978 195,154 191,336 187,153 7.93%
NOSH 201,733 199,294 199,206 196,133 201,189 199,308 199,100 0.88%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.15% 6.90% 8.45% 8.95% 10.74% 12.05% 13.66% -
ROE 5.77% 3.30% 2.82% 1.44% 8.14% 7.08% 5.32% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 72.76 56.55 39.04 19.72 79.40 60.44 38.98 51.77%
EPS 6.00 3.40 2.90 1.50 7.90 6.80 5.00 12.96%
DPS 4.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.04 1.03 1.03 1.04 0.97 0.96 0.94 6.99%
Adjusted Per Share Value based on latest NOSH - 196,133
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 73.25 56.24 38.81 19.31 79.72 60.12 38.73 53.11%
EPS 6.04 3.38 2.88 1.47 7.93 6.76 4.97 13.92%
DPS 4.03 0.00 0.00 0.00 3.51 0.00 0.00 -
NAPS 1.047 1.0244 1.024 1.018 0.9739 0.9549 0.934 7.93%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.60 0.62 0.62 0.62 0.58 0.58 0.56 -
P/RPS 0.82 1.10 1.59 3.14 0.73 0.96 1.44 -31.36%
P/EPS 10.00 18.24 21.38 41.33 7.34 8.53 11.20 -7.29%
EY 10.00 5.48 4.68 2.42 13.62 11.72 8.93 7.85%
DY 6.67 0.00 0.00 0.00 6.03 0.00 0.00 -
P/NAPS 0.58 0.60 0.60 0.60 0.60 0.60 0.60 -2.24%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 26/05/11 24/02/11 19/11/10 25/08/10 18/05/10 25/02/10 -
Price 0.56 0.68 0.61 0.69 0.62 0.56 0.57 -
P/RPS 0.77 1.20 1.56 3.50 0.78 0.93 1.46 -34.79%
P/EPS 9.33 20.00 21.03 46.00 7.85 8.24 11.40 -12.53%
EY 10.71 5.00 4.75 2.17 12.74 12.14 8.77 14.29%
DY 7.14 0.00 0.00 0.00 5.65 0.00 0.00 -
P/NAPS 0.54 0.66 0.59 0.66 0.64 0.58 0.61 -7.82%

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