[HEXZA] QoQ TTM Result on 31-Jan-2004 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
QoQ- 324.54%
YoY- 30.35%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Revenue 125,092 125,604 121,276 119,003 115,370 107,706 103,552 13.36%
PBT 9,605 8,943 7,148 6,225 2,997 2,606 5,131 51.60%
Tax -2,790 -2,701 -1,844 -1,415 -1,864 -1,903 -3,255 -9.72%
NP 6,815 6,242 5,304 4,810 1,133 703 1,876 135.39%
-
NP to SH 6,815 6,242 5,304 4,810 1,133 703 1,876 135.39%
-
Tax Rate 29.05% 30.20% 25.80% 22.73% 62.20% 73.02% 63.44% -
Total Cost 118,277 119,362 115,972 114,193 114,237 107,003 101,676 10.55%
-
Net Worth 128,633 127,172 125,892 123,733 121,632 120,725 118,645 5.51%
Dividend
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Div 1,108 1,108 1,108 1,108 1,105 1,105 1,105 0.18%
Div Payout % 16.26% 17.76% 20.90% 23.04% 97.61% 157.31% 58.95% -
Equity
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Net Worth 128,633 127,172 125,892 123,733 121,632 120,725 118,645 5.51%
NOSH 128,633 128,457 128,461 128,888 128,034 128,431 127,575 0.54%
Ratio Analysis
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
NP Margin 5.45% 4.97% 4.37% 4.04% 0.98% 0.65% 1.81% -
ROE 5.30% 4.91% 4.21% 3.89% 0.93% 0.58% 1.58% -
Per Share
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 97.25 97.78 94.41 92.33 90.11 83.86 81.17 12.74%
EPS 5.30 4.86 4.13 3.73 0.88 0.55 1.47 134.21%
DPS 0.86 0.86 0.86 0.86 0.86 0.86 0.86 0.00%
NAPS 1.00 0.99 0.98 0.96 0.95 0.94 0.93 4.93%
Adjusted Per Share Value based on latest NOSH - 128,888
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
RPS 62.43 62.68 60.52 59.39 57.58 53.75 51.68 13.36%
EPS 3.40 3.12 2.65 2.40 0.57 0.35 0.94 134.71%
DPS 0.55 0.55 0.55 0.55 0.55 0.55 0.55 0.00%
NAPS 0.6419 0.6347 0.6283 0.6175 0.607 0.6025 0.5921 5.50%
Price Multiplier on Financial Quarter End Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 -
Price 0.47 0.50 0.55 0.54 0.61 0.56 0.50 -
P/RPS 0.48 0.51 0.58 0.58 0.68 0.67 0.62 -15.62%
P/EPS 8.87 10.29 13.32 14.47 68.93 102.31 34.00 -59.00%
EY 11.27 9.72 7.51 6.91 1.45 0.98 2.94 143.93%
DY 1.83 1.72 1.56 1.59 1.41 1.54 1.72 4.19%
P/NAPS 0.47 0.51 0.56 0.56 0.64 0.60 0.54 -8.80%
Price Multiplier on Announcement Date
31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 CAGR
Date 30/12/04 21/09/04 23/06/04 30/03/04 31/12/03 22/09/03 23/06/03 -
Price 0.53 0.50 0.50 0.57 0.56 0.55 0.54 -
P/RPS 0.55 0.51 0.53 0.62 0.62 0.66 0.67 -12.27%
P/EPS 10.00 10.29 12.11 15.27 63.28 100.48 36.72 -57.81%
EY 10.00 9.72 8.26 6.55 1.58 1.00 2.72 137.26%
DY 1.62 1.72 1.72 1.51 1.54 1.56 1.59 1.24%
P/NAPS 0.53 0.51 0.51 0.59 0.59 0.59 0.58 -5.80%

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