[HEXZA] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 11.35%
YoY- 106.6%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 129,359 145,305 151,983 155,873 180,882 169,549 84,087 7.43%
PBT 5,751 12,780 13,993 21,705 11,078 28,463 9,458 -7.95%
Tax -1,247 -2,020 -3,585 -3,058 -2,550 -4,423 -1,964 -7.28%
NP 4,504 10,760 10,408 18,647 8,528 24,040 7,494 -8.12%
-
NP to SH 3,936 9,799 9,117 17,398 8,421 22,888 7,023 -9.19%
-
Tax Rate 21.68% 15.81% 25.62% 14.09% 23.02% 15.54% 20.77% -
Total Cost 124,855 134,545 141,575 137,226 172,354 145,509 76,593 8.47%
-
Net Worth 208,395 202,383 205,793 191,893 184,527 176,010 128,958 8.31%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 8,015 7,893 6,827 - 3,960 3,937 - -
Div Payout % 203.64% 80.55% 74.89% - 47.03% 17.20% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 208,395 202,383 205,793 191,893 184,527 176,010 128,958 8.31%
NOSH 200,380 200,380 199,800 199,888 202,777 130,377 128,958 7.61%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.48% 7.41% 6.85% 11.96% 4.71% 14.18% 8.91% -
ROE 1.89% 4.84% 4.43% 9.07% 4.56% 13.00% 5.45% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 64.56 72.51 76.07 77.98 89.20 130.04 65.20 -0.16%
EPS 1.96 4.89 4.56 8.70 4.15 17.56 5.45 -15.65%
DPS 4.00 3.94 3.42 0.00 1.95 3.03 0.00 -
NAPS 1.04 1.01 1.03 0.96 0.91 1.35 1.00 0.65%
Adjusted Per Share Value based on latest NOSH - 199,888
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 64.56 72.51 75.85 77.79 90.27 84.61 41.96 7.43%
EPS 1.96 4.89 4.55 8.68 4.20 11.42 3.50 -9.20%
DPS 4.00 3.94 3.41 0.00 1.98 1.96 0.00 -
NAPS 1.04 1.01 1.027 0.9576 0.9209 0.8784 0.6436 8.31%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.565 0.61 0.62 0.58 0.37 0.62 0.67 -
P/RPS 0.88 0.84 0.82 0.74 0.41 0.48 1.03 -2.58%
P/EPS 28.76 12.47 13.59 6.66 8.91 3.53 12.30 15.19%
EY 3.48 8.02 7.36 15.01 11.22 28.31 8.13 -13.17%
DY 7.08 6.46 5.51 0.00 5.28 4.89 0.00 -
P/NAPS 0.54 0.60 0.60 0.60 0.41 0.46 0.67 -3.52%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 22/05/13 22/05/12 26/05/11 18/05/10 29/05/09 30/05/08 - -
Price 0.58 0.58 0.68 0.56 0.41 0.69 0.00 -
P/RPS 0.90 0.80 0.89 0.72 0.46 0.53 0.00 -
P/EPS 29.53 11.86 14.90 6.43 9.87 3.93 0.00 -
EY 3.39 8.43 6.71 15.54 10.13 25.44 0.00 -
DY 6.90 6.79 5.03 0.00 4.76 4.39 0.00 -
P/NAPS 0.56 0.57 0.66 0.58 0.45 0.51 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