[HEXZA] YoY Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
20-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 16.61%
YoY- 79.42%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 177,692 0 134,896 133,100 124,892 115,800 95,324 12.17%
PBT 32,384 0 15,608 13,572 9,004 5,312 14,284 16.29%
Tax -5,448 0 -3,856 -3,984 -3,660 -1,944 -3,660 7.61%
NP 26,936 0 11,752 9,588 5,344 3,368 10,624 18.71%
-
NP to SH 25,396 0 11,752 9,588 5,344 3,368 10,624 17.43%
-
Tax Rate 16.82% - 24.71% 29.35% 40.65% 36.60% 25.62% -
Total Cost 150,756 0 123,144 123,512 119,548 112,432 84,700 11.21%
-
Net Worth 169,738 0 143,692 132,027 125,892 118,645 105,780 9.11%
Dividend
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 169,738 0 143,692 132,027 125,892 118,645 105,780 9.11%
NOSH 129,571 128,429 128,296 128,181 128,461 127,575 114,978 2.22%
Ratio Analysis
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 15.16% 0.00% 8.71% 7.20% 4.28% 2.91% 11.15% -
ROE 14.96% 0.00% 8.18% 7.26% 4.24% 2.84% 10.04% -
Per Share
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 137.14 0.00 105.14 103.84 97.22 90.77 82.91 9.72%
EPS 19.60 0.00 9.16 7.48 4.16 2.64 9.24 14.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 0.00 1.12 1.03 0.98 0.93 0.92 6.73%
Adjusted Per Share Value based on latest NOSH - 128,181
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 88.68 0.00 67.32 66.42 62.33 57.79 47.57 12.17%
EPS 12.67 0.00 5.86 4.78 2.67 1.68 5.30 17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8471 0.00 0.7171 0.6589 0.6283 0.5921 0.5279 9.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 28/09/07 29/09/06 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.77 0.51 0.52 0.48 0.55 0.50 0.77 -
P/RPS 0.56 0.00 0.49 0.46 0.57 0.55 0.93 -8.93%
P/EPS 3.93 0.00 5.68 6.42 13.22 18.94 8.33 -12.93%
EY 25.45 0.00 17.62 15.58 7.56 5.28 12.00 14.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.00 0.46 0.47 0.56 0.54 0.84 -6.30%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 28/11/07 - 26/06/06 20/06/05 23/06/04 23/06/03 24/06/02 -
Price 0.70 0.00 0.50 0.48 0.50 0.54 0.70 -
P/RPS 0.51 0.00 0.48 0.46 0.51 0.59 0.84 -8.79%
P/EPS 3.57 0.00 5.46 6.42 12.02 20.45 7.58 -12.96%
EY 28.00 0.00 18.32 15.58 8.32 4.89 13.20 14.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.45 0.47 0.51 0.58 0.76 -6.43%

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