[HEXZA] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 17.29%
YoY- -50.0%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 74,024 35,485 146,786 112,701 77,771 38,687 159,744 -40.03%
PBT 4,707 1,822 16,268 10,241 8,551 4,459 22,182 -64.32%
Tax -793 -270 -2,832 -2,470 -1,976 -995 -5,028 -70.71%
NP 3,914 1,552 13,436 7,771 6,575 3,464 17,154 -62.55%
-
NP to SH 3,446 1,269 12,104 6,776 5,777 2,942 15,894 -63.80%
-
Tax Rate 16.85% 14.82% 17.41% 24.12% 23.11% 22.31% 22.67% -
Total Cost 70,110 33,933 133,350 104,930 71,196 35,223 142,590 -37.62%
-
Net Worth 200,678 211,499 209,802 205,272 205,183 203,978 195,154 1.87%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 8,069 - - - 7,041 -
Div Payout % - - 66.67% - - - 44.30% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 200,678 211,499 209,802 205,272 205,183 203,978 195,154 1.87%
NOSH 202,705 211,499 201,733 199,294 199,206 196,133 201,189 0.50%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.29% 4.37% 9.15% 6.90% 8.45% 8.95% 10.74% -
ROE 1.72% 0.60% 5.77% 3.30% 2.82% 1.44% 8.14% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 36.52 16.78 72.76 56.55 39.04 19.72 79.40 -40.33%
EPS 1.70 0.60 6.00 3.40 2.90 1.50 7.90 -63.98%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.50 -
NAPS 0.99 1.00 1.04 1.03 1.03 1.04 0.97 1.36%
Adjusted Per Share Value based on latest NOSH - 199,800
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 36.94 17.71 73.25 56.24 38.81 19.31 79.72 -40.03%
EPS 1.72 0.63 6.04 3.38 2.88 1.47 7.93 -63.79%
DPS 0.00 0.00 4.03 0.00 0.00 0.00 3.51 -
NAPS 1.0015 1.0555 1.047 1.0244 1.024 1.018 0.9739 1.87%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.56 0.57 0.60 0.62 0.62 0.62 0.58 -
P/RPS 1.53 3.40 0.82 1.10 1.59 3.14 0.73 63.55%
P/EPS 32.94 95.00 10.00 18.24 21.38 41.33 7.34 171.32%
EY 3.04 1.05 10.00 5.48 4.68 2.42 13.62 -63.10%
DY 0.00 0.00 6.67 0.00 0.00 0.00 6.03 -
P/NAPS 0.57 0.57 0.58 0.60 0.60 0.60 0.60 -3.35%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 21/02/12 25/11/11 26/08/11 26/05/11 24/02/11 19/11/10 25/08/10 -
Price 0.62 0.65 0.56 0.68 0.61 0.69 0.62 -
P/RPS 1.70 3.87 0.77 1.20 1.56 3.50 0.78 67.86%
P/EPS 36.47 108.33 9.33 20.00 21.03 46.00 7.85 177.64%
EY 2.74 0.92 10.71 5.00 4.75 2.17 12.74 -64.00%
DY 0.00 0.00 7.14 0.00 0.00 0.00 5.65 -
P/NAPS 0.63 0.65 0.54 0.66 0.59 0.66 0.64 -1.04%

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