[HEXZA] QoQ TTM Result on 31-Jul-2003 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
22-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- -62.53%
YoY- -93.16%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Revenue 121,276 119,003 115,370 107,706 103,552 98,433 100,093 13.66%
PBT 7,148 6,225 2,997 2,606 5,131 7,374 12,658 -31.70%
Tax -1,844 -1,415 -1,864 -1,903 -3,255 -3,684 -3,823 -38.52%
NP 5,304 4,810 1,133 703 1,876 3,690 8,835 -28.85%
-
NP to SH 5,304 4,810 1,133 703 1,876 3,690 8,835 -28.85%
-
Tax Rate 25.80% 22.73% 62.20% 73.02% 63.44% 49.96% 30.20% -
Total Cost 115,972 114,193 114,237 107,003 101,676 94,743 91,258 17.34%
-
Net Worth 125,892 123,733 121,632 120,725 118,645 119,588 121,897 2.17%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Div 1,108 1,108 1,105 1,105 1,105 1,105 1,097 0.66%
Div Payout % 20.90% 23.04% 97.61% 157.31% 58.95% 29.97% 12.42% -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Net Worth 125,892 123,733 121,632 120,725 118,645 119,588 121,897 2.17%
NOSH 128,461 128,888 128,034 128,431 127,575 128,589 128,313 0.07%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
NP Margin 4.37% 4.04% 0.98% 0.65% 1.81% 3.75% 8.83% -
ROE 4.21% 3.89% 0.93% 0.58% 1.58% 3.09% 7.25% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 94.41 92.33 90.11 83.86 81.17 76.55 78.01 13.57%
EPS 4.13 3.73 0.88 0.55 1.47 2.87 6.89 -28.93%
DPS 0.86 0.86 0.86 0.86 0.86 0.86 0.86 0.00%
NAPS 0.98 0.96 0.95 0.94 0.93 0.93 0.95 2.09%
Adjusted Per Share Value based on latest NOSH - 128,431
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
RPS 60.52 59.39 57.58 53.75 51.68 49.12 49.95 13.66%
EPS 2.65 2.40 0.57 0.35 0.94 1.84 4.41 -28.81%
DPS 0.55 0.55 0.55 0.55 0.55 0.55 0.55 0.00%
NAPS 0.6283 0.6175 0.607 0.6025 0.5921 0.5968 0.6083 2.18%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 -
Price 0.55 0.54 0.61 0.56 0.50 0.54 0.56 -
P/RPS 0.58 0.58 0.68 0.67 0.62 0.71 0.72 -13.43%
P/EPS 13.32 14.47 68.93 102.31 34.00 18.82 8.13 39.01%
EY 7.51 6.91 1.45 0.98 2.94 5.31 12.30 -28.05%
DY 1.56 1.59 1.41 1.54 1.72 1.59 1.53 1.30%
P/NAPS 0.56 0.56 0.64 0.60 0.54 0.58 0.59 -3.42%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 CAGR
Date 23/06/04 30/03/04 31/12/03 22/09/03 23/06/03 31/03/03 31/12/02 -
Price 0.50 0.57 0.56 0.55 0.54 0.52 0.54 -
P/RPS 0.53 0.62 0.62 0.66 0.67 0.68 0.69 -16.14%
P/EPS 12.11 15.27 63.28 100.48 36.72 18.12 7.84 33.65%
EY 8.26 6.55 1.58 1.00 2.72 5.52 12.75 -25.14%
DY 1.72 1.51 1.54 1.56 1.59 1.65 1.58 5.82%
P/NAPS 0.51 0.59 0.59 0.59 0.58 0.56 0.57 -7.15%

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