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

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
22-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jul-2006 [#2]
Profit Trend
QoQ- 80.11%
YoY- -32.17%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 193,072 151,630 83,936 75,508 129,411 125,604 107,706 11.35%
PBT 15,984 22,784 10,129 9,269 15,995 8,943 2,606 39.70%
Tax -3,445 -3,516 -1,359 -1,333 -4,299 -2,701 -1,903 11.56%
NP 12,539 19,268 8,770 7,936 11,696 6,242 703 70.08%
-
NP to SH 12,463 18,259 8,356 7,770 11,455 6,242 703 69.89%
-
Tax Rate 21.55% 15.43% 13.42% 14.38% 26.88% 30.20% 73.02% -
Total Cost 180,533 132,362 75,166 67,572 117,715 119,362 107,003 10.12%
-
Net Worth 139,909 170,861 0 147,787 136,197 127,172 120,725 2.75%
Dividend
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 3,960 3,937 - - - 1,108 1,105 26.52%
Div Payout % 31.77% 21.56% - - - 17.76% 157.31% -
Equity
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 139,909 170,861 0 147,787 136,197 127,172 120,725 2.75%
NOSH 155,454 130,428 128,613 128,510 128,488 128,457 128,431 3.58%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 6.49% 12.71% 10.45% 10.51% 9.04% 4.97% 0.65% -
ROE 8.91% 10.69% 0.00% 5.26% 8.41% 4.91% 0.58% -
Per Share
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 124.20 116.26 65.26 58.76 100.72 97.78 83.86 7.50%
EPS 8.02 14.00 6.50 6.05 8.92 4.86 0.55 63.88%
DPS 2.55 3.03 0.00 0.00 0.00 0.86 0.86 22.18%
NAPS 0.90 1.31 0.00 1.15 1.06 0.99 0.94 -0.79%
Adjusted Per Share Value based on latest NOSH - 128,510
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 96.35 75.67 41.89 37.68 64.58 62.68 53.75 11.35%
EPS 6.22 9.11 4.17 3.88 5.72 3.12 0.35 69.97%
DPS 1.98 1.96 0.00 0.00 0.00 0.55 0.55 26.63%
NAPS 0.6982 0.8527 0.00 0.7375 0.6797 0.6347 0.6025 2.75%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/12/08 31/12/07 29/12/06 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.44 0.69 0.61 0.49 0.47 0.50 0.56 -
P/RPS 0.35 0.59 0.93 0.83 0.47 0.51 0.67 -11.28%
P/EPS 5.49 4.93 9.39 8.10 5.27 10.29 102.31 -41.67%
EY 18.22 20.29 10.65 12.34 18.97 9.72 0.98 71.39%
DY 5.79 4.39 0.00 0.00 0.00 1.72 1.54 27.65%
P/NAPS 0.49 0.53 0.00 0.43 0.44 0.51 0.60 -3.66%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 27/02/09 21/02/08 - - 26/09/05 21/09/04 22/09/03 -
Price 0.41 0.66 0.00 0.00 0.47 0.50 0.55 -
P/RPS 0.33 0.57 0.00 0.00 0.47 0.51 0.66 -11.99%
P/EPS 5.11 4.71 0.00 0.00 5.27 10.29 100.48 -42.25%
EY 19.55 21.21 0.00 0.00 18.97 9.72 1.00 72.98%
DY 6.21 4.59 0.00 0.00 0.00 1.72 1.56 29.00%
P/NAPS 0.46 0.50 0.00 0.00 0.44 0.51 0.59 -4.48%

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