[HEXZA] YoY Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Revenue 155,214 197,192 165,176 0 151,016 135,818 127,768 3.65%
PBT 26,408 4,104 27,894 0 18,538 18,666 10,830 17.86%
Tax -5,210 -2,298 -4,842 0 -2,488 -4,284 -3,662 6.71%
NP 21,198 1,806 23,052 0 16,050 14,382 7,168 22.13%
-
NP to SH 19,910 2,632 21,828 0 15,540 13,634 7,168 20.73%
-
Tax Rate 19.73% 55.99% 17.36% - 13.42% 22.95% 33.81% -
Total Cost 134,016 195,386 142,124 0 134,966 121,436 120,600 1.96%
-
Net Worth 187,153 131,599 172,257 0 147,694 136,083 127,174 7.38%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 187,153 131,599 172,257 0 147,694 136,083 127,174 7.38%
NOSH 199,100 146,222 131,493 128,486 128,429 128,380 128,458 8.41%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 13.66% 0.92% 13.96% 0.00% 10.63% 10.59% 5.61% -
ROE 10.64% 2.00% 12.67% 0.00% 10.52% 10.02% 5.64% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
RPS 77.96 134.86 125.61 0.00 117.59 105.79 99.46 -4.39%
EPS 10.00 1.80 16.60 0.00 12.10 10.62 5.58 11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.90 1.31 0.00 1.15 1.06 0.99 -0.95%
Adjusted Per Share Value based on latest NOSH - 128,613
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
RPS 77.46 98.41 82.43 0.00 75.36 67.78 63.76 3.65%
EPS 9.94 1.31 10.89 0.00 7.76 6.80 3.58 20.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.934 0.6568 0.8597 0.00 0.7371 0.6791 0.6347 7.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 31/07/06 29/07/05 30/07/04 -
Price 0.56 0.44 0.69 0.61 0.49 0.47 0.50 -
P/RPS 0.72 0.33 0.55 0.00 0.42 0.44 0.50 6.95%
P/EPS 5.60 24.44 4.16 0.00 4.05 4.43 8.96 -8.30%
EY 17.86 4.09 24.06 0.00 24.69 22.60 11.16 9.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.53 0.00 0.43 0.44 0.51 3.04%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Date 25/02/10 27/02/09 21/02/08 - 22/09/06 26/09/05 21/09/04 -
Price 0.57 0.41 0.66 0.00 0.52 0.47 0.50 -
P/RPS 0.73 0.30 0.53 0.00 0.44 0.44 0.50 7.22%
P/EPS 5.70 22.78 3.98 0.00 4.30 4.43 8.96 -8.00%
EY 17.54 4.39 25.15 0.00 23.27 22.60 11.16 8.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.46 0.50 0.00 0.45 0.44 0.51 3.35%

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