[HEXZA] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -22.7%
YoY- -75.63%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 144,466 143,584 158,840 144,891 193,774 155,400 75,508 11.40%
PBT 7,555 13,631 20,225 5,845 28,291 21,629 9,269 -3.34%
Tax -1,594 -2,107 -4,802 -290 -5,060 -3,431 -1,333 3.02%
NP 5,961 11,524 15,423 5,555 23,231 18,198 7,936 -4.65%
-
NP to SH 5,365 10,431 13,976 5,400 22,158 17,193 7,770 -5.98%
-
Tax Rate 21.10% 15.46% 23.74% 4.96% 17.89% 15.86% 14.38% -
Total Cost 138,505 132,060 143,417 139,336 170,543 137,202 67,572 12.69%
-
Net Worth 214,406 211,499 203,978 192,374 189,433 169,738 0 -
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 8,015 7,893 6,827 - 3,960 3,937 - -
Div Payout % 149.40% 75.67% 48.85% - 17.87% 22.90% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 214,406 211,499 203,978 192,374 189,433 169,738 0 -
NOSH 200,380 211,499 196,133 202,499 131,551 129,571 128,510 7.67%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.13% 8.03% 9.71% 3.83% 11.99% 11.71% 10.51% -
ROE 2.50% 4.93% 6.85% 2.81% 11.70% 10.13% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 72.10 67.89 80.99 71.55 147.30 119.93 58.76 3.46%
EPS 2.68 4.93 7.13 2.67 16.84 13.27 6.05 -12.67%
DPS 4.00 3.73 3.48 0.00 3.00 3.03 0.00 -
NAPS 1.07 1.00 1.04 0.95 1.44 1.31 0.00 -
Adjusted Per Share Value based on latest NOSH - 202,499
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 72.10 71.66 79.27 72.31 96.70 77.55 37.68 11.41%
EPS 2.68 5.21 6.97 2.69 11.06 8.58 3.88 -5.97%
DPS 4.00 3.94 3.41 0.00 1.98 1.96 0.00 -
NAPS 1.07 1.0555 1.018 0.9601 0.9454 0.8471 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.60 0.57 0.62 0.57 0.71 0.77 0.51 -
P/RPS 0.83 0.84 0.77 0.80 0.48 0.64 0.87 -0.78%
P/EPS 22.41 11.56 8.70 21.37 4.22 5.80 8.44 17.65%
EY 4.46 8.65 11.49 4.68 23.72 17.23 11.86 -15.02%
DY 6.67 6.55 5.61 0.00 4.23 3.94 0.00 -
P/NAPS 0.56 0.57 0.60 0.60 0.49 0.59 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 26/11/12 25/11/11 19/11/10 20/11/09 21/11/08 28/11/07 - -
Price 0.63 0.65 0.69 0.63 0.69 0.70 0.00 -
P/RPS 0.87 0.96 0.85 0.88 0.47 0.58 0.00 -
P/EPS 23.53 13.18 9.68 23.62 4.10 5.28 0.00 -
EY 4.25 7.59 10.33 4.23 24.41 18.96 0.00 -
DY 6.35 5.74 5.05 0.00 4.35 4.33 0.00 -
P/NAPS 0.59 0.65 0.66 0.66 0.48 0.53 0.00 -

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