[HEXZA] QoQ Annualized Quarter Result on 31-Dec-2006 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 30/09/06 31/07/06 CAGR
Revenue 228,637 171,961 174,103 0 176,490 0 151,016 57.34%
PBT 27,564 18,982 20,429 0 21,046 0 18,538 54.26%
Tax -4,303 -3,393 -3,499 0 -3,351 0 -2,488 81.97%
NP 23,261 15,588 16,929 0 17,695 0 16,050 50.00%
-
NP to SH 22,138 14,797 16,137 0 16,941 0 15,540 47.21%
-
Tax Rate 15.61% 17.87% 17.13% - 15.92% - 13.42% -
Total Cost 205,376 156,372 157,173 0 158,794 0 134,966 58.21%
-
Net Worth 162,173 155,553 154,227 0 151,614 0 147,694 10.76%
Dividend
30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 30/09/06 31/07/06 CAGR
Div 3,899 - - - - - - -
Div Payout % 17.62% - - - - - - -
Equity
30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 30/09/06 31/07/06 CAGR
Net Worth 162,173 155,553 154,227 0 151,614 0 147,694 10.76%
NOSH 128,709 128,556 128,523 128,486 128,486 128,429 128,429 0.23%
Ratio Analysis
30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 30/09/06 31/07/06 CAGR
NP Margin 10.17% 9.07% 9.72% 0.00% 10.03% 0.00% 10.63% -
ROE 13.65% 9.51% 10.46% 0.00% 11.17% 0.00% 10.52% -
Per Share
30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 30/09/06 31/07/06 CAGR
RPS 177.64 133.76 135.46 0.00 137.36 0.00 117.59 56.96%
EPS 17.20 11.51 12.56 0.00 13.18 0.00 12.10 46.86%
DPS 3.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.21 1.20 0.00 1.18 0.00 1.15 10.49%
Adjusted Per Share Value based on latest NOSH - 128,613
30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 30/09/06 31/07/06 CAGR
RPS 114.10 85.82 86.89 0.00 88.08 0.00 75.36 57.34%
EPS 11.05 7.38 8.05 0.00 8.45 0.00 7.76 47.14%
DPS 1.95 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8093 0.7763 0.7697 0.00 0.7566 0.00 0.7371 10.75%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 30/09/06 31/07/06 CAGR
Date 29/06/07 30/03/07 31/01/07 29/12/06 31/10/06 29/09/06 31/07/06 -
Price 0.80 0.67 0.69 0.61 0.59 0.51 0.49 -
P/RPS 0.45 0.00 0.51 0.00 0.43 0.00 0.42 7.83%
P/EPS 4.65 0.00 5.50 0.00 4.47 0.00 4.05 16.29%
EY 21.50 0.00 18.20 0.00 22.35 0.00 24.69 -14.03%
DY 3.79 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.67 0.58 0.00 0.50 0.00 0.43 51.79%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 30/09/06 31/07/06 CAGR
Date 30/08/07 04/05/07 27/03/07 - 03/01/07 - 22/09/06 -
Price 0.70 0.69 0.65 0.00 0.61 0.00 0.52 -
P/RPS 0.39 0.00 0.48 0.00 0.44 0.00 0.44 -12.35%
P/EPS 4.07 0.00 5.18 0.00 4.63 0.00 4.30 -5.83%
EY 24.57 0.00 19.32 0.00 21.61 0.00 23.27 6.12%
DY 4.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.69 0.54 0.00 0.52 0.00 0.45 26.99%

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