[HEXZA] QoQ TTM Result on 31-Oct-2005

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
31-Oct-2005
Profit Trend
QoQ- 1.2%
YoY- 70.11%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Revenue 95,912 96,822 130,097 130,008 129,411 129,054 127,002 -20.20%
PBT 8,109 10,147 13,540 15,875 15,995 13,219 12,077 -27.40%
Tax -1,307 -1,622 -2,618 -3,812 -4,299 -3,936 -3,855 -58.08%
NP 6,802 8,525 10,922 12,063 11,696 9,283 8,222 -14.13%
-
NP to SH 6,523 8,005 10,402 11,593 11,455 9,283 8,222 -16.98%
-
Tax Rate 16.12% 15.99% 19.34% 24.01% 26.88% 29.78% 31.92% -
Total Cost 89,110 88,297 119,175 117,945 117,715 119,771 118,780 -20.63%
-
Net Worth 143,692 0 141,457 137,420 136,197 132,027 129,633 8.63%
Dividend
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Net Worth 143,692 0 141,457 137,420 136,197 132,027 129,633 8.63%
NOSH 128,296 128,598 128,598 128,430 128,488 128,181 128,350 -0.03%
Ratio Analysis
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
NP Margin 7.09% 8.80% 8.40% 9.28% 9.04% 7.19% 6.47% -
ROE 4.54% 0.00% 7.35% 8.44% 8.41% 7.03% 6.34% -
Per Share
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 74.76 75.29 101.17 101.23 100.72 100.68 98.95 -20.17%
EPS 5.08 6.22 8.09 9.03 8.92 7.24 6.41 -17.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 0.00 1.10 1.07 1.06 1.03 1.01 8.66%
Adjusted Per Share Value based on latest NOSH - 128,430
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
RPS 47.87 48.32 64.93 64.88 64.58 64.40 63.38 -20.19%
EPS 3.26 3.99 5.19 5.79 5.72 4.63 4.10 -16.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7171 0.00 0.7059 0.6858 0.6797 0.6589 0.6469 8.63%
Price Multiplier on Financial Quarter End Date
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date 28/04/06 31/03/06 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 -
Price 0.52 0.50 0.47 0.48 0.47 0.48 0.51 -
P/RPS 0.70 0.66 0.46 0.47 0.47 0.48 0.52 26.99%
P/EPS 10.23 8.03 5.81 5.32 5.27 6.63 7.96 22.34%
EY 9.78 12.45 17.21 18.81 18.97 15.09 12.56 -18.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.00 0.43 0.45 0.44 0.47 0.50 -6.48%
Price Multiplier on Announcement Date
30/04/06 31/03/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 CAGR
Date - - 29/03/06 28/11/05 26/09/05 20/06/05 23/03/05 -
Price 0.00 0.00 0.51 0.47 0.47 0.48 0.54 -
P/RPS 0.00 0.00 0.50 0.46 0.47 0.48 0.55 -
P/EPS 0.00 0.00 6.31 5.21 5.27 6.63 8.43 -
EY 0.00 0.00 15.86 19.21 18.97 15.09 11.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.46 0.44 0.44 0.47 0.53 -

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