[HEXZA] QoQ TTM Result on 31-Jul-2002 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
30-Sep-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jul-2002 [#2]
Profit Trend
QoQ- 4.31%
YoY- 135.42%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Revenue 103,552 98,433 100,093 101,883 104,384 109,027 111,380 -4.75%
PBT 5,131 7,374 12,658 13,987 13,120 11,542 8,505 -28.66%
Tax -3,255 -3,684 -3,823 -3,711 -3,269 -3,260 -2,851 9.26%
NP 1,876 3,690 8,835 10,276 9,851 8,282 5,654 -52.16%
-
NP to SH 1,876 3,690 8,835 10,276 9,851 8,282 5,126 -48.92%
-
Tax Rate 63.44% 49.96% 30.20% 26.53% 24.92% 28.24% 33.52% -
Total Cost 101,676 94,743 91,258 91,607 94,533 100,745 105,726 -2.57%
-
Net Worth 118,645 119,588 121,897 120,933 105,780 114,815 112,077 3.88%
Dividend
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Div 1,105 1,105 1,097 - - - - -
Div Payout % 58.95% 29.97% 12.42% - - - - -
Equity
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Net Worth 118,645 119,588 121,897 120,933 105,780 114,815 112,077 3.88%
NOSH 127,575 128,589 128,313 128,652 114,978 127,572 127,360 0.11%
Ratio Analysis
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
NP Margin 1.81% 3.75% 8.83% 10.09% 9.44% 7.60% 5.08% -
ROE 1.58% 3.09% 7.25% 8.50% 9.31% 7.21% 4.57% -
Per Share
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 81.17 76.55 78.01 79.19 90.79 85.46 87.45 -4.85%
EPS 1.47 2.87 6.89 7.99 8.57 6.49 4.02 -48.95%
DPS 0.86 0.86 0.86 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.95 0.94 0.92 0.90 0.88 3.76%
Adjusted Per Share Value based on latest NOSH - 128,652
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
RPS 51.68 49.12 49.95 50.84 52.09 54.41 55.58 -4.74%
EPS 0.94 1.84 4.41 5.13 4.92 4.13 2.56 -48.81%
DPS 0.55 0.55 0.55 0.00 0.00 0.00 0.00 -
NAPS 0.5921 0.5968 0.6083 0.6035 0.5279 0.573 0.5593 3.88%
Price Multiplier on Financial Quarter End Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 30/04/03 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 -
Price 0.50 0.54 0.56 0.66 0.77 0.74 0.62 -
P/RPS 0.62 0.71 0.72 0.83 0.85 0.87 0.71 -8.66%
P/EPS 34.00 18.82 8.13 8.26 8.99 11.40 15.40 69.79%
EY 2.94 5.31 12.30 12.10 11.13 8.77 6.49 -41.10%
DY 1.72 1.59 1.53 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.58 0.59 0.70 0.84 0.82 0.70 -15.92%
Price Multiplier on Announcement Date
30/04/03 31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 CAGR
Date 23/06/03 31/03/03 31/12/02 30/09/02 24/06/02 29/03/02 23/11/01 -
Price 0.54 0.52 0.54 0.61 0.70 0.74 0.67 -
P/RPS 0.67 0.68 0.69 0.77 0.77 0.87 0.77 -8.88%
P/EPS 36.72 18.12 7.84 7.64 8.17 11.40 16.65 69.67%
EY 2.72 5.52 12.75 13.09 12.24 8.77 6.01 -41.13%
DY 1.59 1.65 1.58 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.57 0.65 0.76 0.82 0.76 -16.53%

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