[HEXZA] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ-0.0%
YoY- 7.54%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Revenue 145,444 193,072 151,630 83,936 75,508 129,411 125,604 2.74%
PBT 19,089 15,984 22,784 10,129 9,269 15,995 8,943 15.00%
Tax -2,230 -3,445 -3,516 -1,359 -1,333 -4,299 -2,701 -3.47%
NP 16,859 12,539 19,268 8,770 7,936 11,696 6,242 20.11%
-
NP to SH 15,625 12,463 18,259 8,356 7,770 11,455 6,242 18.43%
-
Tax Rate 11.68% 21.55% 15.43% 13.42% 14.38% 26.88% 30.20% -
Total Cost 128,585 180,533 132,362 75,166 67,572 117,715 119,362 1.38%
-
Net Worth 191,571 139,909 170,861 0 147,787 136,197 127,172 7.84%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Div - 3,960 3,937 - - - 1,108 -
Div Payout % - 31.77% 21.56% - - - 17.76% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 191,571 139,909 170,861 0 147,787 136,197 127,172 7.84%
NOSH 203,800 155,454 130,428 128,613 128,510 128,488 128,457 8.88%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 11.59% 6.49% 12.71% 10.45% 10.51% 9.04% 4.97% -
ROE 8.16% 8.91% 10.69% 0.00% 5.26% 8.41% 4.91% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
RPS 71.37 124.20 116.26 65.26 58.76 100.72 97.78 -5.64%
EPS 7.67 8.02 14.00 6.50 6.05 8.92 4.86 8.77%
DPS 0.00 2.55 3.03 0.00 0.00 0.00 0.86 -
NAPS 0.94 0.90 1.31 0.00 1.15 1.06 0.99 -0.95%
Adjusted Per Share Value based on latest NOSH - 128,613
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
RPS 72.58 96.35 75.67 41.89 37.68 64.58 62.68 2.74%
EPS 7.80 6.22 9.11 4.17 3.88 5.72 3.12 18.41%
DPS 0.00 1.98 1.96 0.00 0.00 0.00 0.55 -
NAPS 0.956 0.6982 0.8527 0.00 0.7375 0.6797 0.6347 7.84%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 31/07/06 29/07/05 30/07/04 -
Price 0.56 0.44 0.69 0.61 0.49 0.47 0.50 -
P/RPS 0.78 0.35 0.59 0.93 0.83 0.47 0.51 8.15%
P/EPS 7.30 5.49 4.93 9.39 8.10 5.27 10.29 -6.13%
EY 13.69 18.22 20.29 10.65 12.34 18.97 9.72 6.52%
DY 0.00 5.79 4.39 0.00 0.00 0.00 1.72 -
P/NAPS 0.60 0.49 0.53 0.00 0.43 0.44 0.51 3.04%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Date 25/02/10 27/02/09 21/02/08 - - 26/09/05 21/09/04 -
Price 0.57 0.41 0.66 0.00 0.00 0.47 0.50 -
P/RPS 0.80 0.33 0.57 0.00 0.00 0.47 0.51 8.65%
P/EPS 7.43 5.11 4.71 0.00 0.00 5.27 10.29 -5.82%
EY 13.45 19.55 21.21 0.00 0.00 18.97 9.72 6.17%
DY 0.00 6.21 4.59 0.00 0.00 0.00 1.72 -
P/NAPS 0.61 0.46 0.50 0.00 0.00 0.44 0.51 3.35%

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