[HEXZA] QoQ TTM Result on 31-Dec-2007 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 6.2%
YoY- 118.51%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 193,774 177,064 169,549 151,630 155,400 84,280 84,087 74.20%
PBT 28,291 27,879 28,463 22,784 21,629 11,696 9,458 107.18%
Tax -5,060 -4,717 -4,423 -3,516 -3,431 -1,601 -1,964 87.61%
NP 23,231 23,162 24,040 19,268 18,198 10,095 7,494 112.16%
-
NP to SH 22,158 22,061 22,888 18,259 17,193 9,606 7,023 114.66%
-
Tax Rate 17.89% 16.92% 15.54% 15.43% 15.86% 13.69% 20.77% -
Total Cost 170,543 153,902 145,509 132,362 137,202 74,185 76,593 70.26%
-
Net Worth 189,433 183,479 176,010 170,861 169,738 163,719 128,958 29.13%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,960 3,960 3,937 3,937 3,937 - - -
Div Payout % 17.87% 17.95% 17.20% 21.56% 22.90% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 189,433 183,479 176,010 170,861 169,738 163,719 128,958 29.13%
NOSH 131,551 132,000 130,377 130,428 129,571 129,936 128,958 1.33%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.99% 13.08% 14.18% 12.71% 11.71% 11.98% 8.91% -
ROE 11.70% 12.02% 13.00% 10.69% 10.13% 5.87% 5.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 147.30 134.14 130.04 116.26 119.93 64.86 65.20 71.91%
EPS 16.84 16.71 17.56 14.00 13.27 7.39 5.45 111.70%
DPS 3.00 3.00 3.03 3.03 3.03 0.00 0.00 -
NAPS 1.44 1.39 1.35 1.31 1.31 1.26 1.00 27.43%
Adjusted Per Share Value based on latest NOSH - 130,428
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 96.70 88.36 84.61 75.67 77.55 42.06 41.96 74.20%
EPS 11.06 11.01 11.42 9.11 8.58 4.79 3.50 114.88%
DPS 1.98 1.98 1.96 1.96 1.96 0.00 0.00 -
NAPS 0.9454 0.9157 0.8784 0.8527 0.8471 0.817 0.6436 29.13%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.71 0.69 0.62 0.69 0.77 0.80 0.67 -
P/RPS 0.48 0.51 0.48 0.59 0.64 1.23 1.03 -39.80%
P/EPS 4.22 4.13 3.53 4.93 5.80 10.82 12.30 -50.89%
EY 23.72 24.22 28.31 20.29 17.23 9.24 8.13 103.78%
DY 4.23 4.35 4.89 4.39 3.94 0.00 0.00 -
P/NAPS 0.49 0.50 0.46 0.53 0.59 0.63 0.67 -18.78%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 29/08/08 30/05/08 21/02/08 28/11/07 - - -
Price 0.69 0.69 0.69 0.66 0.70 0.00 0.00 -
P/RPS 0.47 0.51 0.53 0.57 0.58 0.00 0.00 -
P/EPS 4.10 4.13 3.93 4.71 5.28 0.00 0.00 -
EY 24.41 24.22 25.44 21.21 18.96 0.00 0.00 -
DY 4.35 4.35 4.39 4.59 4.33 0.00 0.00 -
P/NAPS 0.48 0.50 0.51 0.50 0.53 0.00 0.00 -

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