[HEXZA] YoY TTM Result on 30-Sep-2007 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 78.98%
YoY- 121.27%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
Revenue 158,840 144,891 193,774 155,400 75,508 95,912 129,054 3.90%
PBT 20,225 5,845 28,291 21,629 9,269 8,109 13,219 8.15%
Tax -4,802 -290 -5,060 -3,431 -1,333 -1,307 -3,936 3.73%
NP 15,423 5,555 23,231 18,198 7,936 6,802 9,283 9.81%
-
NP to SH 13,976 5,400 22,158 17,193 7,770 6,523 9,283 7.83%
-
Tax Rate 23.74% 4.96% 17.89% 15.86% 14.38% 16.12% 29.78% -
Total Cost 143,417 139,336 170,543 137,202 67,572 89,110 119,771 3.37%
-
Net Worth 203,978 192,374 189,433 169,738 0 143,692 132,027 8.35%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
Div 6,827 - 3,960 3,937 - - - -
Div Payout % 48.85% - 17.87% 22.90% - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
Net Worth 203,978 192,374 189,433 169,738 0 143,692 132,027 8.35%
NOSH 196,133 202,499 131,551 129,571 128,510 128,296 128,181 8.16%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
NP Margin 9.71% 3.83% 11.99% 11.71% 10.51% 7.09% 7.19% -
ROE 6.85% 2.81% 11.70% 10.13% 0.00% 4.54% 7.03% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
RPS 80.99 71.55 147.30 119.93 58.76 74.76 100.68 -3.93%
EPS 7.13 2.67 16.84 13.27 6.05 5.08 7.24 -0.28%
DPS 3.48 0.00 3.00 3.03 0.00 0.00 0.00 -
NAPS 1.04 0.95 1.44 1.31 0.00 1.12 1.03 0.17%
Adjusted Per Share Value based on latest NOSH - 129,571
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
RPS 79.27 72.31 96.70 77.55 37.68 47.87 64.40 3.90%
EPS 6.97 2.69 11.06 8.58 3.88 3.26 4.63 7.83%
DPS 3.41 0.00 1.98 1.96 0.00 0.00 0.00 -
NAPS 1.018 0.9601 0.9454 0.8471 0.00 0.7171 0.6589 8.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 28/04/06 29/04/05 -
Price 0.62 0.57 0.71 0.77 0.51 0.52 0.48 -
P/RPS 0.77 0.80 0.48 0.64 0.87 0.70 0.48 9.10%
P/EPS 8.70 21.37 4.22 5.80 8.44 10.23 6.63 5.13%
EY 11.49 4.68 23.72 17.23 11.86 9.78 15.09 -4.90%
DY 5.61 0.00 4.23 3.94 0.00 0.00 0.00 -
P/NAPS 0.60 0.60 0.49 0.59 0.00 0.46 0.47 4.60%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/04/06 30/04/05 CAGR
Date 19/11/10 20/11/09 21/11/08 28/11/07 - - 20/06/05 -
Price 0.69 0.63 0.69 0.70 0.00 0.00 0.48 -
P/RPS 0.85 0.88 0.47 0.58 0.00 0.00 0.48 11.11%
P/EPS 9.68 23.62 4.10 5.28 0.00 0.00 6.63 7.22%
EY 10.33 4.23 24.41 18.96 0.00 0.00 15.09 -6.75%
DY 5.05 0.00 4.35 4.33 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 0.48 0.53 0.00 0.00 0.47 6.46%

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