[HEXZA] YoY Cumulative Quarter Result on 31-Jan-2003 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -40.67%
YoY- -55.48%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 177,064 128,454 125,484 98,433 109,027 106,947 101,341 6.85%
PBT 27,879 12,077 6,206 7,374 11,542 13,209 17,551 5.65%
Tax -4,717 -3,855 -1,415 -3,687 -3,260 -5,603 -7,756 -5.73%
NP 23,162 8,222 4,791 3,687 8,282 7,606 9,795 10.76%
-
NP to SH 22,061 8,222 4,791 3,687 8,282 7,606 9,795 10.12%
-
Tax Rate 16.92% 31.92% 22.80% 50.00% 28.24% 42.42% 44.19% -
Total Cost 153,902 120,232 120,693 94,746 100,745 99,341 91,546 6.36%
-
Net Worth 182,528 129,753 123,465 119,392 114,673 110,330 103,038 7.02%
Dividend
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 3,939 1,156 1,106 1,104 - - - -
Div Payout % 17.86% 14.06% 23.09% 29.94% - - - -
Equity
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 182,528 129,753 123,465 119,392 114,673 110,330 103,038 7.02%
NOSH 131,315 128,468 128,609 128,379 127,415 126,816 127,207 0.37%
Ratio Analysis
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 13.08% 6.40% 3.82% 3.75% 7.60% 7.11% 9.67% -
ROE 12.09% 6.34% 3.88% 3.09% 7.22% 6.89% 9.51% -
Per Share
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 134.84 99.99 97.57 76.67 85.57 84.33 79.67 6.44%
EPS 16.80 6.40 3.73 2.87 6.50 5.97 7.70 9.70%
DPS 3.00 0.90 0.86 0.86 0.00 0.00 0.00 -
NAPS 1.39 1.01 0.96 0.93 0.90 0.87 0.81 6.62%
Adjusted Per Share Value based on latest NOSH - 128,589
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 88.36 64.11 62.62 49.12 54.41 53.37 50.57 6.85%
EPS 11.01 4.10 2.39 1.84 4.13 3.80 4.89 10.11%
DPS 1.97 0.58 0.55 0.55 0.00 0.00 0.00 -
NAPS 0.9109 0.6475 0.6162 0.5958 0.5723 0.5506 0.5142 7.02%
Price Multiplier on Financial Quarter End Date
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/06/08 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.69 0.51 0.54 0.54 0.74 0.66 1.25 -
P/RPS 0.51 0.51 0.55 0.70 0.86 0.78 1.57 -12.50%
P/EPS 4.11 7.97 14.50 18.80 11.38 11.00 16.23 -15.05%
EY 24.35 12.55 6.90 5.32 8.78 9.09 6.16 17.73%
DY 4.35 1.76 1.59 1.59 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.56 0.58 0.82 0.76 1.54 -12.50%
Price Multiplier on Announcement Date
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/08/08 23/03/05 30/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.69 0.54 0.57 0.52 0.74 0.65 1.23 -
P/RPS 0.51 0.54 0.58 0.68 0.86 0.77 1.54 -12.30%
P/EPS 4.11 8.44 15.30 18.11 11.38 10.84 15.97 -14.88%
EY 24.35 11.85 6.54 5.52 8.78 9.23 6.26 17.50%
DY 4.35 1.67 1.51 1.65 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.59 0.56 0.82 0.75 1.52 -12.37%

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