[HEXZA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 36.14%
YoY- 331.49%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 77,771 38,687 159,744 120,462 77,607 39,591 166,433 -39.69%
PBT 8,551 4,459 22,182 18,430 13,204 6,416 7,937 5.07%
Tax -1,976 -995 -5,028 -3,913 -2,605 -1,221 -774 86.47%
NP 6,575 3,464 17,154 14,517 10,599 5,195 7,163 -5.53%
-
NP to SH 5,777 2,942 15,894 13,553 9,955 4,860 6,986 -11.86%
-
Tax Rate 23.11% 22.31% 22.67% 21.23% 19.73% 19.03% 9.75% -
Total Cost 71,196 35,223 142,590 105,945 67,008 34,396 159,270 -41.45%
-
Net Worth 205,183 203,978 195,154 191,336 187,153 192,374 183,632 7.65%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 7,041 - - - 5,987 -
Div Payout % - - 44.30% - - - 85.71% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 205,183 203,978 195,154 191,336 187,153 192,374 183,632 7.65%
NOSH 199,206 196,133 201,189 199,308 199,100 202,499 199,599 -0.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.45% 8.95% 10.74% 12.05% 13.66% 13.12% 4.30% -
ROE 2.82% 1.44% 8.14% 7.08% 5.32% 2.53% 3.80% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 39.04 19.72 79.40 60.44 38.98 19.55 83.38 -39.61%
EPS 2.90 1.50 7.90 6.80 5.00 2.40 3.50 -11.75%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.00 -
NAPS 1.03 1.04 0.97 0.96 0.94 0.95 0.92 7.79%
Adjusted Per Share Value based on latest NOSH - 199,888
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.81 19.31 79.72 60.12 38.73 19.76 83.06 -39.70%
EPS 2.88 1.47 7.93 6.76 4.97 2.43 3.49 -11.99%
DPS 0.00 0.00 3.51 0.00 0.00 0.00 2.99 -
NAPS 1.024 1.018 0.9739 0.9549 0.934 0.9601 0.9164 7.66%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.62 0.62 0.58 0.58 0.56 0.57 0.43 -
P/RPS 1.59 3.14 0.73 0.96 1.44 2.92 0.52 110.23%
P/EPS 21.38 41.33 7.34 8.53 11.20 23.75 12.29 44.49%
EY 4.68 2.42 13.62 11.72 8.93 4.21 8.14 -30.78%
DY 0.00 0.00 6.03 0.00 0.00 0.00 6.98 -
P/NAPS 0.60 0.60 0.60 0.60 0.60 0.60 0.47 17.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 19/11/10 25/08/10 18/05/10 25/02/10 20/11/09 28/08/09 -
Price 0.61 0.69 0.62 0.56 0.57 0.63 0.58 -
P/RPS 1.56 3.50 0.78 0.93 1.46 3.22 0.70 70.36%
P/EPS 21.03 46.00 7.85 8.24 11.40 26.25 16.57 17.17%
EY 4.75 2.17 12.74 12.14 8.77 3.81 6.03 -14.66%
DY 0.00 0.00 5.65 0.00 0.00 0.00 5.17 -
P/NAPS 0.59 0.66 0.64 0.58 0.61 0.66 0.63 -4.26%

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