[HEXZA] QoQ Annualized Quarter Result on 31-Oct-2005

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005
Profit Trend
QoQ- -0.7%
YoY- 79.56%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 134,896 0 130,097 151,108 135,818 133,100 128,454 4.01%
PBT 15,608 0 13,540 18,064 18,666 13,572 12,077 22.90%
Tax -3,856 0 -2,485 -3,621 -4,284 -3,984 -3,855 0.02%
NP 11,752 0 11,055 14,443 14,382 9,588 8,222 33.26%
-
NP to SH 11,752 0 10,402 13,539 13,634 9,588 8,222 33.26%
-
Tax Rate 24.71% - 18.35% 20.05% 22.95% 29.35% 31.92% -
Total Cost 123,144 0 119,042 136,665 121,436 123,512 120,232 1.94%
-
Net Worth 143,692 0 141,261 137,575 136,083 132,027 129,753 8.54%
Dividend
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - 1,156 -
Div Payout % - - - - - - 14.06% -
Equity
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 143,692 0 141,261 137,575 136,083 132,027 129,753 8.54%
NOSH 128,296 128,419 128,419 128,575 128,380 128,181 128,468 -0.10%
Ratio Analysis
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 8.71% 0.00% 8.50% 9.56% 10.59% 7.20% 6.40% -
ROE 8.18% 0.00% 7.36% 9.84% 10.02% 7.26% 6.34% -
Per Share
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 105.14 0.00 101.31 117.53 105.79 103.84 99.99 4.12%
EPS 9.16 0.00 8.10 10.53 10.62 7.48 6.40 33.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
NAPS 1.12 0.00 1.10 1.07 1.06 1.03 1.01 8.66%
Adjusted Per Share Value based on latest NOSH - 128,430
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 67.32 0.00 64.93 75.41 67.78 66.42 64.11 4.00%
EPS 5.86 0.00 5.19 6.76 6.80 4.78 4.10 33.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.58 -
NAPS 0.7171 0.00 0.705 0.6866 0.6791 0.6589 0.6475 8.55%
Price Multiplier on Financial Quarter End Date
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/04/06 31/03/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.52 0.50 0.47 0.48 0.47 0.48 0.51 -
P/RPS 0.49 0.00 0.46 0.41 0.44 0.46 0.51 -3.16%
P/EPS 5.68 0.00 5.80 4.56 4.43 6.42 7.97 -23.83%
EY 17.62 0.00 17.23 21.94 22.60 15.58 12.55 31.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.76 -
P/NAPS 0.46 0.00 0.43 0.45 0.44 0.47 0.50 -6.48%
Price Multiplier on Announcement Date
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 26/06/06 - 29/03/06 28/11/05 26/09/05 20/06/05 23/03/05 -
Price 0.50 0.00 0.51 0.47 0.47 0.48 0.54 -
P/RPS 0.48 0.00 0.50 0.40 0.44 0.46 0.54 -9.03%
P/EPS 5.46 0.00 6.30 4.46 4.43 6.42 8.44 -29.54%
EY 18.32 0.00 15.88 22.40 22.60 15.58 11.85 41.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.67 -
P/NAPS 0.45 0.00 0.46 0.44 0.44 0.47 0.53 -12.32%

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