[HEXZA] QoQ Annualized Quarter Result on 30-Apr-2003 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
23-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
30-Apr-2003 [#1]
Profit Trend
QoQ- -8.65%
YoY- -68.3%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Revenue 125,484 122,192 117,798 115,800 98,433 99,609 99,252 16.87%
PBT 6,206 6,486 5,394 5,312 7,374 12,322 14,930 -44.21%
Tax -1,415 -1,620 -1,090 -1,944 -3,687 -4,037 -4,652 -54.67%
NP 4,791 4,866 4,304 3,368 3,687 8,285 10,278 -39.79%
-
NP to SH 4,791 4,866 4,304 3,368 3,687 8,285 10,278 -39.79%
-
Tax Rate 22.80% 24.98% 20.21% 36.60% 50.00% 32.76% 31.16% -
Total Cost 120,693 117,325 113,494 112,432 94,746 91,324 88,974 22.47%
-
Net Worth 123,465 122,095 121,130 118,645 119,392 121,772 120,465 1.64%
Dividend
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Div 1,106 - - - 1,104 - - -
Div Payout % 23.09% - - - 29.94% - - -
Equity
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Net Worth 123,465 122,095 121,130 118,645 119,392 121,772 120,465 1.64%
NOSH 128,609 128,521 128,862 127,575 128,379 128,181 128,154 0.23%
Ratio Analysis
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
NP Margin 3.82% 3.98% 3.65% 2.91% 3.75% 8.32% 10.36% -
ROE 3.88% 3.99% 3.55% 2.84% 3.09% 6.80% 8.53% -
Per Share
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 97.57 95.08 91.41 90.77 76.67 77.71 77.45 16.59%
EPS 3.73 3.79 3.34 2.64 2.87 6.47 8.02 -39.88%
DPS 0.86 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.96 0.95 0.94 0.93 0.93 0.95 0.94 1.40%
Adjusted Per Share Value based on latest NOSH - 127,575
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
RPS 62.62 60.98 58.79 57.79 49.12 49.71 49.53 16.87%
EPS 2.39 2.43 2.15 1.68 1.84 4.13 5.13 -39.81%
DPS 0.55 0.00 0.00 0.00 0.55 0.00 0.00 -
NAPS 0.6162 0.6093 0.6045 0.5921 0.5958 0.6077 0.6012 1.65%
Price Multiplier on Financial Quarter End Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/10/02 31/07/02 -
Price 0.54 0.61 0.56 0.50 0.54 0.56 0.66 -
P/RPS 0.55 0.64 0.61 0.55 0.70 0.72 0.85 -25.13%
P/EPS 14.50 16.11 16.77 18.94 18.80 8.66 8.23 45.72%
EY 6.90 6.21 5.96 5.28 5.32 11.54 12.15 -31.35%
DY 1.59 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 0.56 0.64 0.60 0.54 0.58 0.59 0.70 -13.78%
Price Multiplier on Announcement Date
31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/10/02 31/07/02 CAGR
Date 30/03/04 31/12/03 22/09/03 23/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.57 0.56 0.55 0.54 0.52 0.54 0.61 -
P/RPS 0.58 0.59 0.60 0.59 0.68 0.69 0.79 -18.57%
P/EPS 15.30 14.79 16.47 20.45 18.11 8.35 7.61 59.09%
EY 6.54 6.76 6.07 4.89 5.52 11.97 13.15 -37.14%
DY 1.51 0.00 0.00 0.00 1.65 0.00 0.00 -
P/NAPS 0.59 0.59 0.59 0.58 0.56 0.57 0.65 -6.23%

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