[HEXZA] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -22.7%
YoY- -75.63%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 159,744 155,873 145,444 144,891 166,433 180,882 193,072 -11.89%
PBT 22,182 21,705 19,089 5,845 7,937 11,078 15,984 24.49%
Tax -5,028 -3,058 -2,230 -290 -774 -2,550 -3,445 28.75%
NP 17,154 18,647 16,859 5,555 7,163 8,528 12,539 23.30%
-
NP to SH 15,894 17,398 15,625 5,400 6,986 8,421 12,463 17.65%
-
Tax Rate 22.67% 14.09% 11.68% 4.96% 9.75% 23.02% 21.55% -
Total Cost 142,590 137,226 128,585 139,336 159,270 172,354 180,533 -14.59%
-
Net Worth 189,230 191,893 191,571 192,374 186,178 184,527 139,909 22.36%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 6,827 - - - - 3,960 3,960 43.92%
Div Payout % 42.96% - - - - 47.03% 31.77% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 189,230 191,893 191,571 192,374 186,178 184,527 139,909 22.36%
NOSH 195,083 199,888 203,800 202,499 202,368 202,777 155,454 16.39%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 10.74% 11.96% 11.59% 3.83% 4.30% 4.71% 6.49% -
ROE 8.40% 9.07% 8.16% 2.81% 3.75% 4.56% 8.91% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 81.89 77.98 71.37 71.55 82.24 89.20 124.20 -24.30%
EPS 8.15 8.70 7.67 2.67 3.45 4.15 8.02 1.08%
DPS 3.50 0.00 0.00 0.00 0.00 1.95 2.55 23.57%
NAPS 0.97 0.96 0.94 0.95 0.92 0.91 0.90 5.13%
Adjusted Per Share Value based on latest NOSH - 202,499
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 79.72 77.79 72.58 72.31 83.06 90.27 96.35 -11.89%
EPS 7.93 8.68 7.80 2.69 3.49 4.20 6.22 17.62%
DPS 3.41 0.00 0.00 0.00 0.00 1.98 1.98 43.82%
NAPS 0.9444 0.9576 0.956 0.9601 0.9291 0.9209 0.6982 22.37%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.58 0.58 0.56 0.57 0.43 0.37 0.44 -
P/RPS 0.71 0.74 0.78 0.80 0.52 0.41 0.35 60.45%
P/EPS 7.12 6.66 7.30 21.37 12.46 8.91 5.49 18.98%
EY 14.05 15.01 13.69 4.68 8.03 11.22 18.22 -15.94%
DY 6.03 0.00 0.00 0.00 0.00 5.28 5.79 2.75%
P/NAPS 0.60 0.60 0.60 0.60 0.47 0.41 0.49 14.49%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 18/05/10 25/02/10 20/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.62 0.56 0.57 0.63 0.58 0.41 0.41 -
P/RPS 0.76 0.72 0.80 0.88 0.71 0.46 0.33 74.66%
P/EPS 7.61 6.43 7.43 23.62 16.80 9.87 5.11 30.50%
EY 13.14 15.54 13.45 4.23 5.95 10.13 19.55 -23.32%
DY 5.65 0.00 0.00 0.00 0.00 4.76 6.21 -6.12%
P/NAPS 0.64 0.58 0.61 0.66 0.63 0.45 0.46 24.70%

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