[HEXZA] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -32.43%
YoY- -63.21%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 145,444 144,891 166,433 180,882 193,072 193,774 177,064 -12.25%
PBT 19,089 5,845 7,937 11,078 15,984 28,291 27,879 -22.26%
Tax -2,230 -290 -774 -2,550 -3,445 -5,060 -4,717 -39.23%
NP 16,859 5,555 7,163 8,528 12,539 23,231 23,162 -19.03%
-
NP to SH 15,625 5,400 6,986 8,421 12,463 22,158 22,061 -20.49%
-
Tax Rate 11.68% 4.96% 9.75% 23.02% 21.55% 17.89% 16.92% -
Total Cost 128,585 139,336 159,270 172,354 180,533 170,543 153,902 -11.26%
-
Net Worth 191,571 192,374 186,178 184,527 139,909 189,433 183,479 2.91%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - 3,960 3,960 3,960 3,960 -
Div Payout % - - - 47.03% 31.77% 17.87% 17.95% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 191,571 192,374 186,178 184,527 139,909 189,433 183,479 2.91%
NOSH 203,800 202,499 202,368 202,777 155,454 131,551 132,000 33.47%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.59% 3.83% 4.30% 4.71% 6.49% 11.99% 13.08% -
ROE 8.16% 2.81% 3.75% 4.56% 8.91% 11.70% 12.02% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 71.37 71.55 82.24 89.20 124.20 147.30 134.14 -34.26%
EPS 7.67 2.67 3.45 4.15 8.02 16.84 16.71 -40.41%
DPS 0.00 0.00 0.00 1.95 2.55 3.00 3.00 -
NAPS 0.94 0.95 0.92 0.91 0.90 1.44 1.39 -22.90%
Adjusted Per Share Value based on latest NOSH - 202,777
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 72.58 72.31 83.06 90.27 96.35 96.70 88.36 -12.26%
EPS 7.80 2.69 3.49 4.20 6.22 11.06 11.01 -20.47%
DPS 0.00 0.00 0.00 1.98 1.98 1.98 1.98 -
NAPS 0.956 0.9601 0.9291 0.9209 0.6982 0.9454 0.9157 2.90%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.56 0.57 0.43 0.37 0.44 0.71 0.69 -
P/RPS 0.78 0.80 0.52 0.41 0.35 0.48 0.51 32.64%
P/EPS 7.30 21.37 12.46 8.91 5.49 4.22 4.13 46.03%
EY 13.69 4.68 8.03 11.22 18.22 23.72 24.22 -31.56%
DY 0.00 0.00 0.00 5.28 5.79 4.23 4.35 -
P/NAPS 0.60 0.60 0.47 0.41 0.49 0.49 0.50 12.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 28/08/09 29/05/09 27/02/09 21/11/08 29/08/08 -
Price 0.57 0.63 0.58 0.41 0.41 0.69 0.69 -
P/RPS 0.80 0.88 0.71 0.46 0.33 0.47 0.51 34.89%
P/EPS 7.43 23.62 16.80 9.87 5.11 4.10 4.13 47.76%
EY 13.45 4.23 5.95 10.13 19.55 24.41 24.22 -32.36%
DY 0.00 0.00 0.00 4.76 6.21 4.35 4.35 -
P/NAPS 0.61 0.66 0.63 0.45 0.46 0.48 0.50 14.13%

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