[HEXZA] YoY TTM Result on 30-Jun-2008 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -3.61%
YoY- 129.66%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
Revenue 146,786 159,744 166,433 177,064 127,002 119,003 98,433 4.86%
PBT 16,268 22,182 7,937 27,879 12,077 6,225 7,374 9.85%
Tax -2,832 -5,028 -774 -4,717 -3,855 -1,415 -3,684 -3.07%
NP 13,436 17,154 7,163 23,162 8,222 4,810 3,690 16.59%
-
NP to SH 12,104 15,894 6,986 22,061 8,222 4,810 3,690 15.15%
-
Tax Rate 17.41% 22.67% 9.75% 16.92% 31.92% 22.73% 49.96% -
Total Cost 133,350 142,590 159,270 153,902 118,780 114,193 94,743 4.14%
-
Net Worth 205,226 189,230 186,178 183,479 129,633 123,733 119,588 6.62%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
Div 7,893 6,827 - 3,960 - 1,108 1,105 26.31%
Div Payout % 65.21% 42.96% - 17.95% - 23.04% 29.97% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 205,226 189,230 186,178 183,479 129,633 123,733 119,588 6.62%
NOSH 197,333 195,083 202,368 132,000 128,350 128,888 128,589 5.22%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
NP Margin 9.15% 10.74% 4.30% 13.08% 6.47% 4.04% 3.75% -
ROE 5.90% 8.40% 3.75% 12.02% 6.34% 3.89% 3.09% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
RPS 74.38 81.89 82.24 134.14 98.95 92.33 76.55 -0.34%
EPS 6.13 8.15 3.45 16.71 6.41 3.73 2.87 9.43%
DPS 4.00 3.50 0.00 3.00 0.00 0.86 0.86 20.03%
NAPS 1.04 0.97 0.92 1.39 1.01 0.96 0.93 1.33%
Adjusted Per Share Value based on latest NOSH - 132,000
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
RPS 73.25 79.72 83.06 88.36 63.38 59.39 49.12 4.86%
EPS 6.04 7.93 3.49 11.01 4.10 2.40 1.84 15.16%
DPS 3.94 3.41 0.00 1.98 0.00 0.55 0.55 26.35%
NAPS 1.0242 0.9444 0.9291 0.9157 0.6469 0.6175 0.5968 6.62%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 30/01/04 30/01/03 -
Price 0.60 0.58 0.43 0.69 0.51 0.54 0.54 -
P/RPS 0.81 0.71 0.52 0.51 0.52 0.58 0.71 1.57%
P/EPS 9.78 7.12 12.46 4.13 7.96 14.47 18.82 -7.48%
EY 10.22 14.05 8.03 24.22 12.56 6.91 5.31 8.09%
DY 6.67 6.03 0.00 4.35 0.00 1.59 1.59 18.57%
P/NAPS 0.58 0.60 0.47 0.50 0.50 0.56 0.58 0.00%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 31/01/05 31/01/04 31/01/03 CAGR
Date 26/08/11 25/08/10 28/08/09 29/08/08 23/03/05 30/03/04 31/03/03 -
Price 0.56 0.62 0.58 0.69 0.54 0.57 0.52 -
P/RPS 0.75 0.76 0.71 0.51 0.55 0.62 0.68 1.17%
P/EPS 9.13 7.61 16.80 4.13 8.43 15.27 18.12 -7.82%
EY 10.95 13.14 5.95 24.22 11.86 6.55 5.52 8.47%
DY 7.14 5.65 0.00 4.35 0.00 1.51 1.65 19.01%
P/NAPS 0.54 0.64 0.63 0.50 0.53 0.59 0.56 -0.43%

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