[HEXZA] QoQ TTM Result on 30-Apr-2004 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 10.27%
YoY- 182.73%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 127,002 125,092 125,604 121,276 119,003 115,370 107,706 11.55%
PBT 12,077 9,605 8,943 7,148 6,225 2,997 2,606 176.67%
Tax -3,855 -2,790 -2,701 -1,844 -1,415 -1,864 -1,903 59.75%
NP 8,222 6,815 6,242 5,304 4,810 1,133 703 411.42%
-
NP to SH 8,222 6,815 6,242 5,304 4,810 1,133 703 411.42%
-
Tax Rate 31.92% 29.05% 30.20% 25.80% 22.73% 62.20% 73.02% -
Total Cost 118,780 118,277 119,362 115,972 114,193 114,237 107,003 7.17%
-
Net Worth 129,633 128,633 127,172 125,892 123,733 121,632 120,725 4.83%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - 1,108 1,108 1,108 1,108 1,105 1,105 -
Div Payout % - 16.26% 17.76% 20.90% 23.04% 97.61% 157.31% -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 129,633 128,633 127,172 125,892 123,733 121,632 120,725 4.83%
NOSH 128,350 128,633 128,457 128,461 128,888 128,034 128,431 -0.04%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 6.47% 5.45% 4.97% 4.37% 4.04% 0.98% 0.65% -
ROE 6.34% 5.30% 4.91% 4.21% 3.89% 0.93% 0.58% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 98.95 97.25 97.78 94.41 92.33 90.11 83.86 11.60%
EPS 6.41 5.30 4.86 4.13 3.73 0.88 0.55 410.22%
DPS 0.00 0.86 0.86 0.86 0.86 0.86 0.86 -
NAPS 1.01 1.00 0.99 0.98 0.96 0.95 0.94 4.88%
Adjusted Per Share Value based on latest NOSH - 128,461
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 63.38 62.43 62.68 60.52 59.39 57.58 53.75 11.55%
EPS 4.10 3.40 3.12 2.65 2.40 0.57 0.35 411.96%
DPS 0.00 0.55 0.55 0.55 0.55 0.55 0.55 -
NAPS 0.6469 0.6419 0.6347 0.6283 0.6175 0.607 0.6025 4.83%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.51 0.47 0.50 0.55 0.54 0.61 0.56 -
P/RPS 0.52 0.48 0.51 0.58 0.58 0.68 0.67 -15.48%
P/EPS 7.96 8.87 10.29 13.32 14.47 68.93 102.31 -81.63%
EY 12.56 11.27 9.72 7.51 6.91 1.45 0.98 443.44%
DY 0.00 1.83 1.72 1.56 1.59 1.41 1.54 -
P/NAPS 0.50 0.47 0.51 0.56 0.56 0.64 0.60 -11.39%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 23/03/05 30/12/04 21/09/04 23/06/04 30/03/04 31/12/03 22/09/03 -
Price 0.54 0.53 0.50 0.50 0.57 0.56 0.55 -
P/RPS 0.55 0.55 0.51 0.53 0.62 0.62 0.66 -11.39%
P/EPS 8.43 10.00 10.29 12.11 15.27 63.28 100.48 -80.69%
EY 11.86 10.00 9.72 8.26 6.55 1.58 1.00 416.18%
DY 0.00 1.62 1.72 1.72 1.51 1.54 1.56 -
P/NAPS 0.53 0.53 0.51 0.51 0.59 0.59 0.59 -6.86%

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