[HEXZA] QoQ TTM 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- -12.07%
YoY- 158.81%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 146,786 151,983 159,908 158,840 159,744 155,873 145,444 0.61%
PBT 16,268 13,993 17,529 20,225 22,182 21,705 19,089 -10.13%
Tax -2,832 -3,585 -4,399 -4,802 -5,028 -3,058 -2,230 17.32%
NP 13,436 10,408 13,130 15,423 17,154 18,647 16,859 -14.07%
-
NP to SH 12,104 9,117 11,716 13,976 15,894 17,398 15,625 -15.69%
-
Tax Rate 17.41% 25.62% 25.10% 23.74% 22.67% 14.09% 11.68% -
Total Cost 133,350 141,575 146,778 143,417 142,590 137,226 128,585 2.46%
-
Net Worth 205,226 205,793 208,574 203,978 189,230 191,893 191,571 4.71%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 7,893 6,827 6,827 6,827 6,827 - - -
Div Payout % 65.21% 74.89% 58.28% 48.85% 42.96% - - -
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 205,226 205,793 208,574 203,978 189,230 191,893 191,571 4.71%
NOSH 197,333 199,800 202,500 196,133 195,083 199,888 203,800 -2.13%
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% 6.85% 8.21% 9.71% 10.74% 11.96% 11.59% -
ROE 5.90% 4.43% 5.62% 6.85% 8.40% 9.07% 8.16% -
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 74.38 76.07 78.97 80.99 81.89 77.98 71.37 2.80%
EPS 6.13 4.56 5.79 7.13 8.15 8.70 7.67 -13.91%
DPS 4.00 3.42 3.37 3.48 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 75.85 79.80 79.27 79.72 77.79 72.58 0.61%
EPS 6.04 4.55 5.85 6.97 7.93 8.68 7.80 -15.71%
DPS 3.94 3.41 3.41 3.41 3.41 0.00 0.00 -
NAPS 1.0242 1.027 1.0409 1.018 0.9444 0.9576 0.956 4.71%
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 0.81 0.82 0.79 0.77 0.71 0.74 0.78 2.55%
P/EPS 9.78 13.59 10.72 8.70 7.12 6.66 7.30 21.59%
EY 10.22 7.36 9.33 11.49 14.05 15.01 13.69 -17.75%
DY 6.67 5.51 5.44 5.61 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 0.75 0.89 0.77 0.85 0.76 0.72 0.80 -4.22%
P/EPS 9.13 14.90 10.54 9.68 7.61 6.43 7.43 14.76%
EY 10.95 6.71 9.48 10.33 13.14 15.54 13.45 -12.84%
DY 7.14 5.03 5.53 5.05 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