[HEXZA] YoY Annual (Unaudited) Result on 31-Jan-2004 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
30-Mar-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jan-2004 [#4]
Profit Trend
YoY- 29.94%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Revenue 166,433 177,064 128,454 125,484 98,433 109,027 106,947 5.39%
PBT 7,937 27,879 12,077 6,206 7,374 11,542 13,209 -5.87%
Tax -774 -4,717 -3,855 -1,415 -3,687 -3,260 -5,603 -20.95%
NP 7,163 23,162 8,222 4,791 3,687 8,282 7,606 -0.71%
-
NP to SH 6,986 22,061 8,222 4,791 3,687 8,282 7,606 -1.00%
-
Tax Rate 9.75% 16.92% 31.92% 22.80% 50.00% 28.24% 42.42% -
Total Cost 159,270 153,902 120,232 120,693 94,746 100,745 99,341 5.76%
-
Net Worth 183,632 182,528 129,753 123,465 119,392 114,673 110,330 6.24%
Dividend
30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Div 5,987 3,939 1,156 1,106 1,104 - - -
Div Payout % 85.71% 17.86% 14.06% 23.09% 29.94% - - -
Equity
30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Net Worth 183,632 182,528 129,753 123,465 119,392 114,673 110,330 6.24%
NOSH 199,599 131,315 128,468 128,609 128,379 127,415 126,816 5.53%
Ratio Analysis
30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
NP Margin 4.30% 13.08% 6.40% 3.82% 3.75% 7.60% 7.11% -
ROE 3.80% 12.09% 6.34% 3.88% 3.09% 7.22% 6.89% -
Per Share
30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 83.38 134.84 99.99 97.57 76.67 85.57 84.33 -0.13%
EPS 3.50 16.80 6.40 3.73 2.87 6.50 5.97 -6.14%
DPS 3.00 3.00 0.90 0.86 0.86 0.00 0.00 -
NAPS 0.92 1.39 1.01 0.96 0.93 0.90 0.87 0.66%
Adjusted Per Share Value based on latest NOSH - 128,888
30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
RPS 83.06 88.36 64.11 62.62 49.12 54.41 53.37 5.39%
EPS 3.49 11.01 4.10 2.39 1.84 4.13 3.80 -1.00%
DPS 2.99 1.97 0.58 0.55 0.55 0.00 0.00 -
NAPS 0.9164 0.9109 0.6475 0.6162 0.5958 0.5723 0.5506 6.23%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 30/06/09 30/06/08 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 -
Price 0.43 0.69 0.51 0.54 0.54 0.74 0.66 -
P/RPS 0.52 0.51 0.51 0.55 0.70 0.86 0.78 -4.70%
P/EPS 12.29 4.11 7.97 14.50 18.80 11.38 11.00 1.32%
EY 8.14 24.35 12.55 6.90 5.32 8.78 9.09 -1.30%
DY 6.98 4.35 1.76 1.59 1.59 0.00 0.00 -
P/NAPS 0.47 0.50 0.50 0.56 0.58 0.82 0.76 -5.55%
Price Multiplier on Announcement Date
30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 CAGR
Date 28/08/09 29/08/08 23/03/05 30/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.58 0.69 0.54 0.57 0.52 0.74 0.65 -
P/RPS 0.70 0.51 0.54 0.58 0.68 0.86 0.77 -1.12%
P/EPS 16.57 4.11 8.44 15.30 18.11 11.38 10.84 5.17%
EY 6.03 24.35 11.85 6.54 5.52 8.78 9.23 -4.93%
DY 5.17 4.35 1.67 1.51 1.65 0.00 0.00 -
P/NAPS 0.63 0.50 0.53 0.59 0.56 0.82 0.75 -2.05%

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