[HEXZA] QoQ TTM Result on 31-Jan-2002 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
29-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2002
Quarter
31-Jan-2002 [#4]
Profit Trend
QoQ- 61.57%
YoY- 8.89%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Revenue 100,093 101,883 104,384 109,027 111,380 115,064 118,221 -10.47%
PBT 12,658 13,987 13,120 11,542 8,505 8,866 10,437 13.68%
Tax -3,823 -3,711 -3,269 -3,260 -2,851 -3,973 -4,461 -9.75%
NP 8,835 10,276 9,851 8,282 5,654 4,893 5,976 29.68%
-
NP to SH 8,835 10,276 9,851 8,282 5,126 4,365 5,448 37.91%
-
Tax Rate 30.20% 26.53% 24.92% 28.24% 33.52% 44.81% 42.74% -
Total Cost 91,258 91,607 94,533 100,745 105,726 110,171 112,245 -12.85%
-
Net Worth 121,897 120,933 105,780 114,815 112,077 109,251 111,257 6.26%
Dividend
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Div 1,097 - - - - - - -
Div Payout % 12.42% - - - - - - -
Equity
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Net Worth 121,897 120,933 105,780 114,815 112,077 109,251 111,257 6.26%
NOSH 128,313 128,652 114,978 127,572 127,360 127,037 127,882 0.22%
Ratio Analysis
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
NP Margin 8.83% 10.09% 9.44% 7.60% 5.08% 4.25% 5.05% -
ROE 7.25% 8.50% 9.31% 7.21% 4.57% 4.00% 4.90% -
Per Share
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 78.01 79.19 90.79 85.46 87.45 90.58 92.45 -10.67%
EPS 6.89 7.99 8.57 6.49 4.02 3.44 4.26 37.66%
DPS 0.86 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.94 0.92 0.90 0.88 0.86 0.87 6.02%
Adjusted Per Share Value based on latest NOSH - 127,572
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
RPS 49.95 50.84 52.09 54.41 55.58 57.42 59.00 -10.47%
EPS 4.41 5.13 4.92 4.13 2.56 2.18 2.72 37.88%
DPS 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6083 0.6035 0.5279 0.573 0.5593 0.5452 0.5552 6.26%
Price Multiplier on Financial Quarter End Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 -
Price 0.56 0.66 0.77 0.74 0.62 0.69 0.65 -
P/RPS 0.72 0.83 0.85 0.87 0.71 0.76 0.70 1.89%
P/EPS 8.13 8.26 8.99 11.40 15.40 20.08 15.26 -34.20%
EY 12.30 12.10 11.13 8.77 6.49 4.98 6.55 52.03%
DY 1.53 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.84 0.82 0.70 0.80 0.75 -14.74%
Price Multiplier on Announcement Date
31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 30/04/01 CAGR
Date 31/12/02 30/09/02 24/06/02 29/03/02 23/11/01 11/09/01 20/06/01 -
Price 0.54 0.61 0.70 0.74 0.67 0.69 0.64 -
P/RPS 0.69 0.77 0.77 0.87 0.77 0.76 0.69 0.00%
P/EPS 7.84 7.64 8.17 11.40 16.65 20.08 15.02 -35.09%
EY 12.75 13.09 12.24 8.77 6.01 4.98 6.66 53.99%
DY 1.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.76 0.82 0.76 0.80 0.74 -15.93%

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