[HEXZA] YoY Annualized Quarter Result on 31-Jul-2005 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 42.2%
YoY- 90.21%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 165,176 0 151,016 135,818 127,768 117,798 99,252 9.84%
PBT 27,894 0 18,538 18,666 10,830 5,394 14,930 12.21%
Tax -4,842 0 -2,488 -4,284 -3,662 -1,090 -4,652 0.74%
NP 23,052 0 16,050 14,382 7,168 4,304 10,278 16.06%
-
NP to SH 21,828 0 15,540 13,634 7,168 4,304 10,278 14.90%
-
Tax Rate 17.36% - 13.42% 22.95% 33.81% 20.21% 31.16% -
Total Cost 142,124 0 134,966 121,436 120,600 113,494 88,974 9.02%
-
Net Worth 172,257 0 147,694 136,083 127,174 121,130 120,465 6.81%
Dividend
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 172,257 0 147,694 136,083 127,174 121,130 120,465 6.81%
NOSH 131,493 128,486 128,429 128,380 128,458 128,862 128,154 0.47%
Ratio Analysis
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 13.96% 0.00% 10.63% 10.59% 5.61% 3.65% 10.36% -
ROE 12.67% 0.00% 10.52% 10.02% 5.64% 3.55% 8.53% -
Per Share
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 125.61 0.00 117.59 105.79 99.46 91.41 77.45 9.32%
EPS 16.60 0.00 12.10 10.62 5.58 3.34 8.02 14.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 0.00 1.15 1.06 0.99 0.94 0.94 6.31%
Adjusted Per Share Value based on latest NOSH - 128,488
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 82.43 0.00 75.36 67.78 63.76 58.79 49.53 9.85%
EPS 10.89 0.00 7.76 6.80 3.58 2.15 5.13 14.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8597 0.00 0.7371 0.6791 0.6347 0.6045 0.6012 6.81%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/12/07 29/12/06 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.69 0.61 0.49 0.47 0.50 0.56 0.66 -
P/RPS 0.55 0.00 0.42 0.44 0.50 0.61 0.85 -7.71%
P/EPS 4.16 0.00 4.05 4.43 8.96 16.77 8.23 -11.82%
EY 24.06 0.00 24.69 22.60 11.16 5.96 12.15 13.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.00 0.43 0.44 0.51 0.60 0.70 -5.00%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 21/02/08 - 22/09/06 26/09/05 21/09/04 22/09/03 30/09/02 -
Price 0.66 0.00 0.52 0.47 0.50 0.55 0.61 -
P/RPS 0.53 0.00 0.44 0.44 0.50 0.60 0.79 -7.09%
P/EPS 3.98 0.00 4.30 4.43 8.96 16.47 7.61 -11.26%
EY 25.15 0.00 23.27 22.60 11.16 6.07 13.15 12.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.00 0.45 0.44 0.51 0.59 0.65 -4.72%

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