[HEXZA] YoY Annualized Quarter Result on 30-Jun-2006

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/01/07 31/10/06 30/06/06 31/10/05 31/01/06 CAGR
Revenue 228,637 174,103 176,490 0 151,108 130,097 49.12%
PBT 27,564 20,429 21,046 0 18,064 13,540 65.50%
Tax -4,303 -3,499 -3,351 0 -3,621 -2,485 47.56%
NP 23,261 16,929 17,695 0 14,443 11,055 69.42%
-
NP to SH 22,138 16,137 16,941 0 13,539 10,402 70.79%
-
Tax Rate 15.61% 17.13% 15.92% - 20.05% 18.35% -
Total Cost 205,376 157,173 158,794 0 136,665 119,042 47.18%
-
Net Worth 162,173 154,227 151,614 143,692 137,575 141,261 10.27%
Dividend
30/06/07 31/01/07 31/10/06 30/06/06 31/10/05 31/01/06 CAGR
Div 3,899 - - - - - -
Div Payout % 17.62% - - - - - -
Equity
30/06/07 31/01/07 31/10/06 30/06/06 31/10/05 31/01/06 CAGR
Net Worth 162,173 154,227 151,614 143,692 137,575 141,261 10.27%
NOSH 128,709 128,523 128,486 128,296 128,575 128,419 0.15%
Ratio Analysis
30/06/07 31/01/07 31/10/06 30/06/06 31/10/05 31/01/06 CAGR
NP Margin 10.17% 9.72% 10.03% 0.00% 9.56% 8.50% -
ROE 13.65% 10.46% 11.17% 0.00% 9.84% 7.36% -
Per Share
30/06/07 31/01/07 31/10/06 30/06/06 31/10/05 31/01/06 CAGR
RPS 177.64 135.46 137.36 0.00 117.53 101.31 48.88%
EPS 17.20 12.56 13.18 0.00 10.53 8.10 70.52%
DPS 3.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.20 1.18 1.12 1.07 1.10 10.10%
Adjusted Per Share Value based on latest NOSH - 128,296
30/06/07 31/01/07 31/10/06 30/06/06 31/10/05 31/01/06 CAGR
RPS 114.10 86.89 88.08 0.00 75.41 64.93 49.11%
EPS 11.05 8.05 8.45 0.00 6.76 5.19 70.84%
DPS 1.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8093 0.7697 0.7566 0.7171 0.6866 0.705 10.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/01/07 31/10/06 30/06/06 31/10/05 31/01/06 CAGR
Date 29/06/07 31/01/07 31/10/06 30/06/06 31/10/05 27/01/06 -
Price 0.80 0.69 0.59 0.49 0.48 0.47 -
P/RPS 0.45 0.51 0.43 0.00 0.41 0.46 -1.54%
P/EPS 4.65 5.50 4.47 0.00 4.56 5.80 -14.49%
EY 21.50 18.20 22.35 0.00 21.94 17.23 16.98%
DY 3.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.50 0.44 0.45 0.43 31.08%
Price Multiplier on Announcement Date
30/06/07 31/01/07 31/10/06 30/06/06 31/10/05 31/01/06 CAGR
Date 30/08/07 27/03/07 03/01/07 - 28/11/05 29/03/06 -
Price 0.70 0.65 0.61 0.00 0.47 0.51 -
P/RPS 0.39 0.48 0.44 0.00 0.40 0.50 -16.14%
P/EPS 4.07 5.18 4.63 0.00 4.46 6.30 -26.62%
EY 24.57 19.32 21.61 0.00 22.40 15.88 36.25%
DY 4.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.54 0.52 0.00 0.44 0.46 14.96%

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