[HEXZA] QoQ TTM Result on 30-Apr-2002 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
24-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
30-Apr-2002 [#1]
Profit Trend
QoQ- 18.94%
YoY- 80.82%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Revenue 98,433 100,093 101,883 104,384 109,027 111,380 115,064 -9.85%
PBT 7,374 12,658 13,987 13,120 11,542 8,505 8,866 -11.52%
Tax -3,684 -3,823 -3,711 -3,269 -3,260 -2,851 -3,973 -4.89%
NP 3,690 8,835 10,276 9,851 8,282 5,654 4,893 -17.10%
-
NP to SH 3,690 8,835 10,276 9,851 8,282 5,126 4,365 -10.56%
-
Tax Rate 49.96% 30.20% 26.53% 24.92% 28.24% 33.52% 44.81% -
Total Cost 94,743 91,258 91,607 94,533 100,745 105,726 110,171 -9.54%
-
Net Worth 119,588 121,897 120,933 105,780 114,815 112,077 109,251 6.19%
Dividend
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Div 1,105 1,097 - - - - - -
Div Payout % 29.97% 12.42% - - - - - -
Equity
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Net Worth 119,588 121,897 120,933 105,780 114,815 112,077 109,251 6.19%
NOSH 128,589 128,313 128,652 114,978 127,572 127,360 127,037 0.81%
Ratio Analysis
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
NP Margin 3.75% 8.83% 10.09% 9.44% 7.60% 5.08% 4.25% -
ROE 3.09% 7.25% 8.50% 9.31% 7.21% 4.57% 4.00% -
Per Share
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 76.55 78.01 79.19 90.79 85.46 87.45 90.58 -10.58%
EPS 2.87 6.89 7.99 8.57 6.49 4.02 3.44 -11.34%
DPS 0.86 0.86 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.95 0.94 0.92 0.90 0.88 0.86 5.34%
Adjusted Per Share Value based on latest NOSH - 114,978
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
RPS 49.12 49.95 50.84 52.09 54.41 55.58 57.42 -9.85%
EPS 1.84 4.41 5.13 4.92 4.13 2.56 2.18 -10.66%
DPS 0.55 0.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5968 0.6083 0.6035 0.5279 0.573 0.5593 0.5452 6.19%
Price Multiplier on Financial Quarter End Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 30/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 -
Price 0.54 0.56 0.66 0.77 0.74 0.62 0.69 -
P/RPS 0.71 0.72 0.83 0.85 0.87 0.71 0.76 -4.42%
P/EPS 18.82 8.13 8.26 8.99 11.40 15.40 20.08 -4.21%
EY 5.31 12.30 12.10 11.13 8.77 6.49 4.98 4.35%
DY 1.59 1.53 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.70 0.84 0.82 0.70 0.80 -19.24%
Price Multiplier on Announcement Date
31/01/03 31/10/02 31/07/02 30/04/02 31/01/02 31/10/01 31/07/01 CAGR
Date 31/03/03 31/12/02 30/09/02 24/06/02 29/03/02 23/11/01 11/09/01 -
Price 0.52 0.54 0.61 0.70 0.74 0.67 0.69 -
P/RPS 0.68 0.69 0.77 0.77 0.87 0.77 0.76 -7.12%
P/EPS 18.12 7.84 7.64 8.17 11.40 16.65 20.08 -6.60%
EY 5.52 12.75 13.09 12.24 8.77 6.01 4.98 7.08%
DY 1.65 1.58 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.65 0.76 0.82 0.76 0.80 -21.11%

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