[HEXZA] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 33.97%
YoY- -23.85%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 148,293 148,048 141,940 146,786 150,268 155,542 154,748 -2.79%
PBT 9,004 9,414 7,288 16,268 13,654 17,102 17,836 -36.57%
Tax -2,210 -1,586 -1,080 -2,832 -3,293 -3,952 -3,980 -32.41%
NP 6,793 7,828 6,208 13,436 10,361 13,150 13,856 -37.79%
-
NP to SH 5,961 6,892 5,076 12,104 9,034 11,554 11,768 -36.42%
-
Tax Rate 24.54% 16.85% 14.82% 17.41% 24.12% 23.11% 22.31% -
Total Cost 141,500 140,220 135,732 133,350 139,906 142,392 140,892 0.28%
-
Net Worth 202,383 200,678 211,499 209,802 205,272 205,183 203,978 -0.52%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 8,069 - - - -
Div Payout % - - - 66.67% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 202,383 200,678 211,499 209,802 205,272 205,183 203,978 -0.52%
NOSH 200,380 202,705 211,499 201,733 199,294 199,206 196,133 1.43%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.58% 5.29% 4.37% 9.15% 6.90% 8.45% 8.95% -
ROE 2.95% 3.43% 2.40% 5.77% 4.40% 5.63% 5.77% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 74.01 73.04 67.11 72.76 75.40 78.08 78.90 -4.17%
EPS 2.93 3.40 2.40 6.00 4.53 5.80 6.00 -37.96%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.01 0.99 1.00 1.04 1.03 1.03 1.04 -1.93%
Adjusted Per Share Value based on latest NOSH - 197,333
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 74.01 73.88 70.84 73.25 74.99 77.62 77.23 -2.79%
EPS 2.93 3.44 2.53 6.04 4.51 5.77 5.87 -37.04%
DPS 0.00 0.00 0.00 4.03 0.00 0.00 0.00 -
NAPS 1.01 1.0015 1.0555 1.047 1.0244 1.024 1.018 -0.52%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.61 0.56 0.57 0.60 0.62 0.62 0.62 -
P/RPS 0.82 0.77 0.85 0.82 0.82 0.79 0.79 2.51%
P/EPS 20.50 16.47 23.75 10.00 13.68 10.69 10.33 57.85%
EY 4.88 6.07 4.21 10.00 7.31 9.35 9.68 -36.63%
DY 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.57 0.58 0.60 0.60 0.60 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 21/02/12 25/11/11 26/08/11 26/05/11 24/02/11 19/11/10 -
Price 0.58 0.62 0.65 0.56 0.68 0.61 0.69 -
P/RPS 0.78 0.85 0.97 0.77 0.90 0.78 0.87 -7.01%
P/EPS 19.50 18.24 27.08 9.33 15.00 10.52 11.50 42.15%
EY 5.13 5.48 3.69 10.71 6.67 9.51 8.70 -29.65%
DY 0.00 0.00 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.65 0.54 0.66 0.59 0.66 -9.30%

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