[HEXZA] YoY Annualized Quarter Result on 30-Sep-2006 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 CAGR
Revenue 158,364 244,532 177,692 0 134,896 133,100 124,892 4.47%
PBT 25,664 34,032 32,384 0 15,608 13,572 9,004 21.31%
Tax -4,884 -6,820 -5,448 0 -3,856 -3,984 -3,660 5.46%
NP 20,780 27,212 26,936 0 11,752 9,588 5,344 28.46%
-
NP to SH 19,440 25,784 25,396 0 11,752 9,588 5,344 26.89%
-
Tax Rate 19.03% 20.04% 16.82% - 24.71% 29.35% 40.65% -
Total Cost 137,584 217,320 150,756 0 123,144 123,512 119,548 2.62%
-
Net Worth 192,374 189,433 169,738 0 143,692 132,027 125,892 8.13%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 192,374 189,433 169,738 0 143,692 132,027 125,892 8.13%
NOSH 202,499 131,551 129,571 128,429 128,296 128,181 128,461 8.75%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 13.12% 11.13% 15.16% 0.00% 8.71% 7.20% 4.28% -
ROE 10.11% 13.61% 14.96% 0.00% 8.18% 7.26% 4.24% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 CAGR
RPS 78.20 185.88 137.14 0.00 105.14 103.84 97.22 -3.93%
EPS 9.60 19.60 19.60 0.00 9.16 7.48 4.16 16.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 1.44 1.31 0.00 1.12 1.03 0.98 -0.57%
Adjusted Per Share Value based on latest NOSH - 128,510
30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 CAGR
RPS 79.03 122.03 88.68 0.00 67.32 66.42 62.33 4.47%
EPS 9.70 12.87 12.67 0.00 5.86 4.78 2.67 26.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9601 0.9454 0.8471 0.00 0.7171 0.6589 0.6283 8.13%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 28/04/06 29/04/05 30/04/04 -
Price 0.57 0.71 0.77 0.51 0.52 0.48 0.55 -
P/RPS 0.73 0.38 0.56 0.00 0.49 0.46 0.57 4.66%
P/EPS 5.94 3.62 3.93 0.00 5.68 6.42 13.22 -13.71%
EY 16.84 27.61 25.45 0.00 17.62 15.58 7.56 15.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.59 0.00 0.46 0.47 0.56 1.28%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 CAGR
Date 20/11/09 21/11/08 28/11/07 - 26/06/06 20/06/05 23/06/04 -
Price 0.63 0.69 0.70 0.00 0.50 0.48 0.50 -
P/RPS 0.81 0.37 0.51 0.00 0.48 0.46 0.51 8.90%
P/EPS 6.56 3.52 3.57 0.00 5.46 6.42 12.02 -10.56%
EY 15.24 28.41 28.00 0.00 18.32 15.58 8.32 11.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.48 0.53 0.00 0.45 0.47 0.51 4.87%

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