[HEXZA] QoQ TTM Result on 30-Jun-2008 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- -3.61%
YoY- 129.66%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 180,882 193,072 193,774 177,064 169,549 151,630 155,400 10.64%
PBT 11,078 15,984 28,291 27,879 28,463 22,784 21,629 -35.95%
Tax -2,550 -3,445 -5,060 -4,717 -4,423 -3,516 -3,431 -17.93%
NP 8,528 12,539 23,231 23,162 24,040 19,268 18,198 -39.63%
-
NP to SH 8,421 12,463 22,158 22,061 22,888 18,259 17,193 -37.83%
-
Tax Rate 23.02% 21.55% 17.89% 16.92% 15.54% 15.43% 15.86% -
Total Cost 172,354 180,533 170,543 153,902 145,509 132,362 137,202 16.40%
-
Net Worth 184,527 139,909 189,433 183,479 176,010 170,861 169,738 5.72%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 3,960 3,960 3,960 3,960 3,937 3,937 3,937 0.38%
Div Payout % 47.03% 31.77% 17.87% 17.95% 17.20% 21.56% 22.90% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 184,527 139,909 189,433 183,479 176,010 170,861 169,738 5.72%
NOSH 202,777 155,454 131,551 132,000 130,377 130,428 129,571 34.75%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.71% 6.49% 11.99% 13.08% 14.18% 12.71% 11.71% -
ROE 4.56% 8.91% 11.70% 12.02% 13.00% 10.69% 10.13% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 89.20 124.20 147.30 134.14 130.04 116.26 119.93 -17.89%
EPS 4.15 8.02 16.84 16.71 17.56 14.00 13.27 -53.89%
DPS 1.95 2.55 3.00 3.00 3.03 3.03 3.03 -25.43%
NAPS 0.91 0.90 1.44 1.39 1.35 1.31 1.31 -21.54%
Adjusted Per Share Value based on latest NOSH - 132,000
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 90.27 96.35 96.70 88.36 84.61 75.67 77.55 10.64%
EPS 4.20 6.22 11.06 11.01 11.42 9.11 8.58 -37.86%
DPS 1.98 1.98 1.98 1.98 1.96 1.96 1.96 0.67%
NAPS 0.9209 0.6982 0.9454 0.9157 0.8784 0.8527 0.8471 5.72%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.37 0.44 0.71 0.69 0.62 0.69 0.77 -
P/RPS 0.41 0.35 0.48 0.51 0.48 0.59 0.64 -25.66%
P/EPS 8.91 5.49 4.22 4.13 3.53 4.93 5.80 33.10%
EY 11.22 18.22 23.72 24.22 28.31 20.29 17.23 -24.85%
DY 5.28 5.79 4.23 4.35 4.89 4.39 3.94 21.52%
P/NAPS 0.41 0.49 0.49 0.50 0.46 0.53 0.59 -21.52%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 21/11/08 29/08/08 30/05/08 21/02/08 28/11/07 -
Price 0.41 0.41 0.69 0.69 0.69 0.66 0.70 -
P/RPS 0.46 0.33 0.47 0.51 0.53 0.57 0.58 -14.30%
P/EPS 9.87 5.11 4.10 4.13 3.93 4.71 5.28 51.68%
EY 10.13 19.55 24.41 24.22 25.44 21.21 18.96 -34.13%
DY 4.76 6.21 4.35 4.35 4.39 4.59 4.33 6.50%
P/NAPS 0.45 0.46 0.48 0.50 0.51 0.50 0.53 -10.32%

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