[HEXZA] YoY Cumulative Quarter Result on 31-Jan-2005 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
23-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
31-Jan-2005 [#4]
Profit Trend
QoQ- 45.39%
YoY- 71.61%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Revenue 159,744 166,433 177,064 128,454 125,484 98,433 109,027 4.64%
PBT 22,182 7,937 27,879 12,077 6,206 7,374 11,542 8.07%
Tax -5,028 -774 -4,717 -3,855 -1,415 -3,687 -3,260 5.28%
NP 17,154 7,163 23,162 8,222 4,791 3,687 8,282 9.03%
-
NP to SH 15,894 6,986 22,061 8,222 4,791 3,687 8,282 8.05%
-
Tax Rate 22.67% 9.75% 16.92% 31.92% 22.80% 50.00% 28.24% -
Total Cost 142,590 159,270 153,902 120,232 120,693 94,746 100,745 4.21%
-
Net Worth 195,154 183,632 182,528 129,753 123,465 119,392 114,673 6.52%
Dividend
30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Div 7,041 5,987 3,939 1,156 1,106 1,104 - -
Div Payout % 44.30% 85.71% 17.86% 14.06% 23.09% 29.94% - -
Equity
30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Net Worth 195,154 183,632 182,528 129,753 123,465 119,392 114,673 6.52%
NOSH 201,189 199,599 131,315 128,468 128,609 128,379 127,415 5.57%
Ratio Analysis
30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
NP Margin 10.74% 4.30% 13.08% 6.40% 3.82% 3.75% 7.60% -
ROE 8.14% 3.80% 12.09% 6.34% 3.88% 3.09% 7.22% -
Per Share
30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 79.40 83.38 134.84 99.99 97.57 76.67 85.57 -0.88%
EPS 7.90 3.50 16.80 6.40 3.73 2.87 6.50 2.34%
DPS 3.50 3.00 3.00 0.90 0.86 0.86 0.00 -
NAPS 0.97 0.92 1.39 1.01 0.96 0.93 0.90 0.89%
Adjusted Per Share Value based on latest NOSH - 128,350
30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
RPS 79.72 83.06 88.36 64.11 62.62 49.12 54.41 4.64%
EPS 7.93 3.49 11.01 4.10 2.39 1.84 4.13 8.05%
DPS 3.51 2.99 1.97 0.58 0.55 0.55 0.00 -
NAPS 0.9739 0.9164 0.9109 0.6475 0.6162 0.5958 0.5723 6.52%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 30/06/10 30/06/09 30/06/08 31/01/05 30/01/04 30/01/03 31/01/02 -
Price 0.58 0.43 0.69 0.51 0.54 0.54 0.74 -
P/RPS 0.73 0.52 0.51 0.51 0.55 0.70 0.86 -1.92%
P/EPS 7.34 12.29 4.11 7.97 14.50 18.80 11.38 -5.07%
EY 13.62 8.14 24.35 12.55 6.90 5.32 8.78 5.35%
DY 6.03 6.98 4.35 1.76 1.59 1.59 0.00 -
P/NAPS 0.60 0.47 0.50 0.50 0.56 0.58 0.82 -3.64%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 CAGR
Date 25/08/10 28/08/09 29/08/08 23/03/05 30/03/04 31/03/03 29/03/02 -
Price 0.62 0.58 0.69 0.54 0.57 0.52 0.74 -
P/RPS 0.78 0.70 0.51 0.54 0.58 0.68 0.86 -1.15%
P/EPS 7.85 16.57 4.11 8.44 15.30 18.11 11.38 -4.31%
EY 12.74 6.03 24.35 11.85 6.54 5.52 8.78 4.52%
DY 5.65 5.17 4.35 1.67 1.51 1.65 0.00 -
P/NAPS 0.64 0.63 0.50 0.53 0.59 0.56 0.82 -2.90%

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