[HEXZA] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -89.52%
YoY- -56.87%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 148,616 111,220 74,024 35,485 146,786 112,701 77,771 54.05%
PBT 8,978 6,753 4,707 1,822 16,268 10,241 8,551 3.30%
Tax -2,176 -1,658 -793 -270 -2,832 -2,470 -1,976 6.64%
NP 6,802 5,095 3,914 1,552 13,436 7,771 6,575 2.29%
-
NP to SH 5,962 4,471 3,446 1,269 12,104 6,776 5,777 2.12%
-
Tax Rate 24.24% 24.55% 16.85% 14.82% 17.41% 24.12% 23.11% -
Total Cost 141,814 106,125 70,110 33,933 133,350 104,930 71,196 58.37%
-
Net Worth 214,406 202,383 200,678 211,499 209,802 205,272 205,183 2.97%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 8,015 - - - 8,069 - - -
Div Payout % 134.44% - - - 66.67% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 214,406 202,383 200,678 211,499 209,802 205,272 205,183 2.97%
NOSH 200,380 200,380 202,705 211,499 201,733 199,294 199,206 0.39%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.58% 4.58% 5.29% 4.37% 9.15% 6.90% 8.45% -
ROE 2.78% 2.21% 1.72% 0.60% 5.77% 3.30% 2.82% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.17 55.50 36.52 16.78 72.76 56.55 39.04 53.45%
EPS 3.00 2.20 1.70 0.60 6.00 3.40 2.90 2.28%
DPS 4.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.07 1.01 0.99 1.00 1.04 1.03 1.03 2.57%
Adjusted Per Share Value based on latest NOSH - 211,499
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 74.17 55.50 36.94 17.71 73.25 56.24 38.81 54.06%
EPS 3.00 2.20 1.72 0.63 6.04 3.38 2.88 2.76%
DPS 4.00 0.00 0.00 0.00 4.03 0.00 0.00 -
NAPS 1.07 1.01 1.0015 1.0555 1.047 1.0244 1.024 2.97%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.60 0.61 0.56 0.57 0.60 0.62 0.62 -
P/RPS 0.81 1.10 1.53 3.40 0.82 1.10 1.59 -36.24%
P/EPS 20.17 27.34 32.94 95.00 10.00 18.24 21.38 -3.81%
EY 4.96 3.66 3.04 1.05 10.00 5.48 4.68 3.95%
DY 6.67 0.00 0.00 0.00 6.67 0.00 0.00 -
P/NAPS 0.56 0.60 0.57 0.57 0.58 0.60 0.60 -4.49%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 22/05/12 21/02/12 25/11/11 26/08/11 26/05/11 24/02/11 -
Price 0.62 0.58 0.62 0.65 0.56 0.68 0.61 -
P/RPS 0.84 1.04 1.70 3.87 0.77 1.20 1.56 -33.83%
P/EPS 20.84 25.99 36.47 108.33 9.33 20.00 21.03 -0.60%
EY 4.80 3.85 2.74 0.92 10.71 5.00 4.75 0.70%
DY 6.45 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.58 0.57 0.63 0.65 0.54 0.66 0.59 -1.13%

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