[HEXZA] QoQ TTM Result on 31-Mar-2007 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
04-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ-0.0%
YoY- -12.27%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Revenue 151,630 155,400 84,280 84,087 84,087 83,936 83,936 65.98%
PBT 22,784 21,629 11,696 9,458 9,458 10,129 10,129 100.28%
Tax -3,516 -3,431 -1,601 -1,964 -1,964 -1,359 -1,359 125.79%
NP 19,268 18,198 10,095 7,494 7,494 8,770 8,770 96.28%
-
NP to SH 18,259 17,193 9,606 7,023 7,023 8,356 8,356 95.37%
-
Tax Rate 15.43% 15.86% 13.69% 20.77% 20.77% 13.42% 13.42% -
Total Cost 132,362 137,202 74,185 76,593 76,593 75,166 75,166 62.38%
-
Net Worth 170,861 169,738 163,719 128,958 154,367 0 151,763 10.68%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Div 3,937 3,937 - - - - - -
Div Payout % 21.56% 22.90% - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Net Worth 170,861 169,738 163,719 128,958 154,367 0 151,763 10.68%
NOSH 130,428 129,571 129,936 128,958 128,639 128,613 128,613 1.20%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
NP Margin 12.71% 11.71% 11.98% 8.91% 8.91% 10.45% 10.45% -
ROE 10.69% 10.13% 5.87% 5.45% 4.55% 0.00% 5.51% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
RPS 116.26 119.93 64.86 65.20 65.37 65.26 65.26 64.01%
EPS 14.00 13.27 7.39 5.45 5.46 6.50 6.50 92.97%
DPS 3.03 3.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.31 1.26 1.00 1.20 0.00 1.18 9.36%
Adjusted Per Share Value based on latest NOSH - 128,958
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
RPS 75.67 77.55 42.06 41.96 41.96 41.89 41.89 65.97%
EPS 9.11 8.58 4.79 3.50 3.50 4.17 4.17 95.33%
DPS 1.96 1.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8527 0.8471 0.817 0.6436 0.7704 0.00 0.7574 10.68%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 31/01/07 29/12/06 31/10/06 -
Price 0.69 0.77 0.80 0.67 0.69 0.61 0.59 -
P/RPS 0.59 0.64 1.23 1.03 1.06 0.93 0.90 -30.35%
P/EPS 4.93 5.80 10.82 12.30 12.64 9.39 9.08 -40.74%
EY 20.29 17.23 9.24 8.13 7.91 10.65 11.01 68.84%
DY 4.39 3.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.59 0.63 0.67 0.58 0.00 0.50 5.11%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/01/07 31/12/06 31/10/06 CAGR
Date 21/02/08 28/11/07 - - - - - -
Price 0.66 0.70 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.57 0.58 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.71 5.28 0.00 0.00 0.00 0.00 0.00 -
EY 21.21 18.96 0.00 0.00 0.00 0.00 0.00 -
DY 4.59 4.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.00 0.00 0.00 0.00 0.00 -

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