[HEXZA] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 25.35%
YoY- 225.9%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 193,072 193,774 177,064 169,549 151,630 155,400 84,280 73.34%
PBT 15,984 28,291 27,879 28,463 22,784 21,629 11,696 23.03%
Tax -3,445 -5,060 -4,717 -4,423 -3,516 -3,431 -1,601 66.28%
NP 12,539 23,231 23,162 24,040 19,268 18,198 10,095 15.47%
-
NP to SH 12,463 22,158 22,061 22,888 18,259 17,193 9,606 18.86%
-
Tax Rate 21.55% 17.89% 16.92% 15.54% 15.43% 15.86% 13.69% -
Total Cost 180,533 170,543 153,902 145,509 132,362 137,202 74,185 80.43%
-
Net Worth 139,909 189,433 183,479 176,010 170,861 169,738 163,719 -9.90%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,960 3,960 3,960 3,937 3,937 3,937 - -
Div Payout % 31.77% 17.87% 17.95% 17.20% 21.56% 22.90% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 139,909 189,433 183,479 176,010 170,861 169,738 163,719 -9.90%
NOSH 155,454 131,551 132,000 130,377 130,428 129,571 129,936 12.63%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 6.49% 11.99% 13.08% 14.18% 12.71% 11.71% 11.98% -
ROE 8.91% 11.70% 12.02% 13.00% 10.69% 10.13% 5.87% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 124.20 147.30 134.14 130.04 116.26 119.93 64.86 53.90%
EPS 8.02 16.84 16.71 17.56 14.00 13.27 7.39 5.57%
DPS 2.55 3.00 3.00 3.03 3.03 3.03 0.00 -
NAPS 0.90 1.44 1.39 1.35 1.31 1.31 1.26 -20.01%
Adjusted Per Share Value based on latest NOSH - 130,377
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 96.35 96.70 88.36 84.61 75.67 77.55 42.06 73.33%
EPS 6.22 11.06 11.01 11.42 9.11 8.58 4.79 18.93%
DPS 1.98 1.98 1.98 1.96 1.96 1.96 0.00 -
NAPS 0.6982 0.9454 0.9157 0.8784 0.8527 0.8471 0.817 -9.90%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.44 0.71 0.69 0.62 0.69 0.77 0.80 -
P/RPS 0.35 0.48 0.51 0.48 0.59 0.64 1.23 -56.57%
P/EPS 5.49 4.22 4.13 3.53 4.93 5.80 10.82 -36.25%
EY 18.22 23.72 24.22 28.31 20.29 17.23 9.24 56.92%
DY 5.79 4.23 4.35 4.89 4.39 3.94 0.00 -
P/NAPS 0.49 0.49 0.50 0.46 0.53 0.59 0.63 -15.36%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 21/11/08 29/08/08 30/05/08 21/02/08 28/11/07 - -
Price 0.41 0.69 0.69 0.69 0.66 0.70 0.00 -
P/RPS 0.33 0.47 0.51 0.53 0.57 0.58 0.00 -
P/EPS 5.11 4.10 4.13 3.93 4.71 5.28 0.00 -
EY 19.55 24.41 24.22 25.44 21.21 18.96 0.00 -
DY 6.21 4.35 4.35 4.39 4.59 4.33 0.00 -
P/NAPS 0.46 0.48 0.50 0.51 0.50 0.53 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