[HEXZA] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 66.81%
YoY- -68.33%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 CAGR
Revenue 148,616 146,786 159,744 166,433 177,064 128,454 125,484 2.02%
PBT 8,978 16,268 22,182 7,937 27,879 12,077 6,206 4.48%
Tax -2,176 -2,832 -5,028 -774 -4,717 -3,855 -1,415 5.24%
NP 6,802 13,436 17,154 7,163 23,162 8,222 4,791 4.25%
-
NP to SH 5,962 12,104 15,894 6,986 22,061 8,222 4,791 2.63%
-
Tax Rate 24.24% 17.41% 22.67% 9.75% 16.92% 31.92% 22.80% -
Total Cost 141,814 133,350 142,590 159,270 153,902 120,232 120,693 1.93%
-
Net Worth 214,406 209,802 195,154 183,632 182,528 129,753 123,465 6.77%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 CAGR
Div 8,015 8,069 7,041 5,987 3,939 1,156 1,106 26.52%
Div Payout % 134.44% 66.67% 44.30% 85.71% 17.86% 14.06% 23.09% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 CAGR
Net Worth 214,406 209,802 195,154 183,632 182,528 129,753 123,465 6.77%
NOSH 200,380 201,733 201,189 199,599 131,315 128,468 128,609 5.40%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 CAGR
NP Margin 4.58% 9.15% 10.74% 4.30% 13.08% 6.40% 3.82% -
ROE 2.78% 5.77% 8.14% 3.80% 12.09% 6.34% 3.88% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 CAGR
RPS 74.17 72.76 79.40 83.38 134.84 99.99 97.57 -3.20%
EPS 3.00 6.00 7.90 3.50 16.80 6.40 3.73 -2.55%
DPS 4.00 4.00 3.50 3.00 3.00 0.90 0.86 20.03%
NAPS 1.07 1.04 0.97 0.92 1.39 1.01 0.96 1.29%
Adjusted Per Share Value based on latest NOSH - 202,368
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 CAGR
RPS 74.17 73.25 79.72 83.06 88.36 64.11 62.62 2.03%
EPS 3.00 6.04 7.93 3.49 11.01 4.10 2.39 2.73%
DPS 4.00 4.03 3.51 2.99 1.97 0.58 0.55 26.57%
NAPS 1.07 1.047 0.9739 0.9164 0.9109 0.6475 0.6162 6.77%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 30/01/04 -
Price 0.60 0.60 0.58 0.43 0.69 0.51 0.54 -
P/RPS 0.81 0.82 0.73 0.52 0.51 0.51 0.55 4.70%
P/EPS 20.17 10.00 7.34 12.29 4.11 7.97 14.50 3.99%
EY 4.96 10.00 13.62 8.14 24.35 12.55 6.90 -3.84%
DY 6.67 6.67 6.03 6.98 4.35 1.76 1.59 18.56%
P/NAPS 0.56 0.58 0.60 0.47 0.50 0.50 0.56 0.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 CAGR
Date 30/08/12 26/08/11 25/08/10 28/08/09 29/08/08 23/03/05 30/03/04 -
Price 0.62 0.56 0.62 0.58 0.69 0.54 0.57 -
P/RPS 0.84 0.77 0.78 0.70 0.51 0.54 0.58 4.49%
P/EPS 20.84 9.33 7.85 16.57 4.11 8.44 15.30 3.73%
EY 4.80 10.71 12.74 6.03 24.35 11.85 6.54 -3.60%
DY 6.45 7.14 5.65 5.17 4.35 1.67 1.51 18.82%
P/NAPS 0.58 0.54 0.64 0.63 0.50 0.53 0.59 -0.20%

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