[HEXZA] QoQ TTM Result on 30-Sep-2008 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 0.44%
YoY- 28.88%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 166,433 180,882 193,072 193,774 177,064 169,549 151,630 6.41%
PBT 7,937 11,078 15,984 28,291 27,879 28,463 22,784 -50.52%
Tax -774 -2,550 -3,445 -5,060 -4,717 -4,423 -3,516 -63.57%
NP 7,163 8,528 12,539 23,231 23,162 24,040 19,268 -48.32%
-
NP to SH 6,986 8,421 12,463 22,158 22,061 22,888 18,259 -47.32%
-
Tax Rate 9.75% 23.02% 21.55% 17.89% 16.92% 15.54% 15.43% -
Total Cost 159,270 172,354 180,533 170,543 153,902 145,509 132,362 13.14%
-
Net Worth 186,178 184,527 139,909 189,433 183,479 176,010 170,861 5.89%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - 3,960 3,960 3,960 3,960 3,937 3,937 -
Div Payout % - 47.03% 31.77% 17.87% 17.95% 17.20% 21.56% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 186,178 184,527 139,909 189,433 183,479 176,010 170,861 5.89%
NOSH 202,368 202,777 155,454 131,551 132,000 130,377 130,428 34.05%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.30% 4.71% 6.49% 11.99% 13.08% 14.18% 12.71% -
ROE 3.75% 4.56% 8.91% 11.70% 12.02% 13.00% 10.69% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 82.24 89.20 124.20 147.30 134.14 130.04 116.26 -20.62%
EPS 3.45 4.15 8.02 16.84 16.71 17.56 14.00 -60.72%
DPS 0.00 1.95 2.55 3.00 3.00 3.03 3.03 -
NAPS 0.92 0.91 0.90 1.44 1.39 1.35 1.31 -21.00%
Adjusted Per Share Value based on latest NOSH - 131,551
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 83.06 90.27 96.35 96.70 88.36 84.61 75.67 6.41%
EPS 3.49 4.20 6.22 11.06 11.01 11.42 9.11 -47.28%
DPS 0.00 1.98 1.98 1.98 1.98 1.96 1.96 -
NAPS 0.9291 0.9209 0.6982 0.9454 0.9157 0.8784 0.8527 5.89%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.43 0.37 0.44 0.71 0.69 0.62 0.69 -
P/RPS 0.52 0.41 0.35 0.48 0.51 0.48 0.59 -8.08%
P/EPS 12.46 8.91 5.49 4.22 4.13 3.53 4.93 85.64%
EY 8.03 11.22 18.22 23.72 24.22 28.31 20.29 -46.12%
DY 0.00 5.28 5.79 4.23 4.35 4.89 4.39 -
P/NAPS 0.47 0.41 0.49 0.49 0.50 0.46 0.53 -7.70%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 21/11/08 29/08/08 30/05/08 21/02/08 -
Price 0.58 0.41 0.41 0.69 0.69 0.69 0.66 -
P/RPS 0.71 0.46 0.33 0.47 0.51 0.53 0.57 15.78%
P/EPS 16.80 9.87 5.11 4.10 4.13 3.93 4.71 133.63%
EY 5.95 10.13 19.55 24.41 24.22 25.44 21.21 -57.17%
DY 0.00 4.76 6.21 4.35 4.35 4.39 4.59 -
P/NAPS 0.63 0.45 0.46 0.48 0.50 0.51 0.50 16.67%

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