[HEXZA] QoQ TTM Result on 31-Oct-2003 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 61.17%
YoY- -87.18%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Revenue 125,604 121,276 119,003 115,370 107,706 103,552 98,433 17.66%
PBT 8,943 7,148 6,225 2,997 2,606 5,131 7,374 13.73%
Tax -2,701 -1,844 -1,415 -1,864 -1,903 -3,255 -3,684 -18.70%
NP 6,242 5,304 4,810 1,133 703 1,876 3,690 42.01%
-
NP to SH 6,242 5,304 4,810 1,133 703 1,876 3,690 42.01%
-
Tax Rate 30.20% 25.80% 22.73% 62.20% 73.02% 63.44% 49.96% -
Total Cost 119,362 115,972 114,193 114,237 107,003 101,676 94,743 16.66%
-
Net Worth 127,172 125,892 123,733 121,632 120,725 118,645 119,588 4.18%
Dividend
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Div 1,108 1,108 1,108 1,105 1,105 1,105 1,105 0.18%
Div Payout % 17.76% 20.90% 23.04% 97.61% 157.31% 58.95% 29.97% -
Equity
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Net Worth 127,172 125,892 123,733 121,632 120,725 118,645 119,588 4.18%
NOSH 128,457 128,461 128,888 128,034 128,431 127,575 128,589 -0.06%
Ratio Analysis
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
NP Margin 4.97% 4.37% 4.04% 0.98% 0.65% 1.81% 3.75% -
ROE 4.91% 4.21% 3.89% 0.93% 0.58% 1.58% 3.09% -
Per Share
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 97.78 94.41 92.33 90.11 83.86 81.17 76.55 17.74%
EPS 4.86 4.13 3.73 0.88 0.55 1.47 2.87 42.11%
DPS 0.86 0.86 0.86 0.86 0.86 0.86 0.86 0.00%
NAPS 0.99 0.98 0.96 0.95 0.94 0.93 0.93 4.26%
Adjusted Per Share Value based on latest NOSH - 128,034
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
RPS 62.68 60.52 59.39 57.58 53.75 51.68 49.12 17.66%
EPS 3.12 2.65 2.40 0.57 0.35 0.94 1.84 42.24%
DPS 0.55 0.55 0.55 0.55 0.55 0.55 0.55 0.00%
NAPS 0.6347 0.6283 0.6175 0.607 0.6025 0.5921 0.5968 4.19%
Price Multiplier on Financial Quarter End Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 -
Price 0.50 0.55 0.54 0.61 0.56 0.50 0.54 -
P/RPS 0.51 0.58 0.58 0.68 0.67 0.62 0.71 -19.80%
P/EPS 10.29 13.32 14.47 68.93 102.31 34.00 18.82 -33.15%
EY 9.72 7.51 6.91 1.45 0.98 2.94 5.31 49.69%
DY 1.72 1.56 1.59 1.41 1.54 1.72 1.59 5.38%
P/NAPS 0.51 0.56 0.56 0.64 0.60 0.54 0.58 -8.22%
Price Multiplier on Announcement Date
31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 CAGR
Date 21/09/04 23/06/04 30/03/04 31/12/03 22/09/03 23/06/03 31/03/03 -
Price 0.50 0.50 0.57 0.56 0.55 0.54 0.52 -
P/RPS 0.51 0.53 0.62 0.62 0.66 0.67 0.68 -17.46%
P/EPS 10.29 12.11 15.27 63.28 100.48 36.72 18.12 -31.44%
EY 9.72 8.26 6.55 1.58 1.00 2.72 5.52 45.87%
DY 1.72 1.72 1.51 1.54 1.56 1.59 1.65 2.81%
P/NAPS 0.51 0.51 0.59 0.59 0.59 0.58 0.56 -6.05%

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