[HEXZA] YoY TTM Result on 31-Jul-2005 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Jul-2005 [#2]
Profit Trend
QoQ- 23.4%
YoY- 83.51%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Revenue 151,630 83,936 75,508 129,411 125,604 107,706 101,883 7.60%
PBT 22,784 10,129 9,269 15,995 8,943 2,606 13,987 9.41%
Tax -3,516 -1,359 -1,333 -4,299 -2,701 -1,903 -3,711 -0.99%
NP 19,268 8,770 7,936 11,696 6,242 703 10,276 12.29%
-
NP to SH 18,259 8,356 7,770 11,455 6,242 703 10,276 11.18%
-
Tax Rate 15.43% 13.42% 14.38% 26.88% 30.20% 73.02% 26.53% -
Total Cost 132,362 75,166 67,572 117,715 119,362 107,003 91,607 7.02%
-
Net Worth 170,861 0 147,787 136,197 127,172 120,725 120,933 6.58%
Dividend
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Div 3,937 - - - 1,108 1,105 - -
Div Payout % 21.56% - - - 17.76% 157.31% - -
Equity
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Net Worth 170,861 0 147,787 136,197 127,172 120,725 120,933 6.58%
NOSH 130,428 128,613 128,510 128,488 128,457 128,431 128,652 0.25%
Ratio Analysis
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
NP Margin 12.71% 10.45% 10.51% 9.04% 4.97% 0.65% 10.09% -
ROE 10.69% 0.00% 5.26% 8.41% 4.91% 0.58% 8.50% -
Per Share
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 116.26 65.26 58.76 100.72 97.78 83.86 79.19 7.33%
EPS 14.00 6.50 6.05 8.92 4.86 0.55 7.99 10.89%
DPS 3.03 0.00 0.00 0.00 0.86 0.86 0.00 -
NAPS 1.31 0.00 1.15 1.06 0.99 0.94 0.94 6.31%
Adjusted Per Share Value based on latest NOSH - 128,488
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
RPS 75.67 41.89 37.68 64.58 62.68 53.75 50.84 7.61%
EPS 9.11 4.17 3.88 5.72 3.12 0.35 5.13 11.17%
DPS 1.96 0.00 0.00 0.00 0.55 0.55 0.00 -
NAPS 0.8527 0.00 0.7375 0.6797 0.6347 0.6025 0.6035 6.58%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 31/12/07 29/12/06 31/07/06 29/07/05 30/07/04 31/07/03 31/07/02 -
Price 0.69 0.61 0.49 0.47 0.50 0.56 0.66 -
P/RPS 0.59 0.93 0.83 0.47 0.51 0.67 0.83 -6.10%
P/EPS 4.93 9.39 8.10 5.27 10.29 102.31 8.26 -9.07%
EY 20.29 10.65 12.34 18.97 9.72 0.98 12.10 10.00%
DY 4.39 0.00 0.00 0.00 1.72 1.54 0.00 -
P/NAPS 0.53 0.00 0.43 0.44 0.51 0.60 0.70 -5.00%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 31/07/02 CAGR
Date 21/02/08 - - 26/09/05 21/09/04 22/09/03 30/09/02 -
Price 0.66 0.00 0.00 0.47 0.50 0.55 0.61 -
P/RPS 0.57 0.00 0.00 0.47 0.51 0.66 0.77 -5.39%
P/EPS 4.71 0.00 0.00 5.27 10.29 100.48 7.64 -8.53%
EY 21.21 0.00 0.00 18.97 9.72 1.00 13.09 9.30%
DY 4.59 0.00 0.00 0.00 1.72 1.56 0.00 -
P/NAPS 0.50 0.00 0.00 0.44 0.51 0.59 0.65 -4.72%

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