[HEXZA] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Revenue 77,607 98,596 82,588 0 75,508 67,909 63,884 3.65%
PBT 13,204 2,052 13,947 0 9,269 9,333 5,415 17.86%
Tax -2,605 -1,149 -2,421 0 -1,244 -2,142 -1,831 6.71%
NP 10,599 903 11,526 0 8,025 7,191 3,584 22.13%
-
NP to SH 9,955 1,316 10,914 0 7,770 6,817 3,584 20.73%
-
Tax Rate 19.73% 55.99% 17.36% - 13.42% 22.95% 33.81% -
Total Cost 67,008 97,693 71,062 0 67,483 60,718 60,300 1.96%
-
Net Worth 187,153 131,599 172,257 0 147,694 136,083 127,174 7.38%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 187,153 131,599 172,257 0 147,694 136,083 127,174 7.38%
NOSH 199,100 146,222 131,493 128,486 128,429 128,380 128,458 8.41%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 13.66% 0.92% 13.96% 0.00% 10.63% 10.59% 5.61% -
ROE 5.32% 1.00% 6.34% 0.00% 5.26% 5.01% 2.82% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
RPS 38.98 67.43 62.81 0.00 58.79 52.90 49.73 -4.39%
EPS 5.00 0.90 8.30 0.00 6.05 5.31 2.79 11.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.90 1.31 0.00 1.15 1.06 0.99 -0.95%
Adjusted Per Share Value based on latest NOSH - 128,613
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
RPS 38.73 49.20 41.22 0.00 37.68 33.89 31.88 3.65%
EPS 4.97 0.66 5.45 0.00 3.88 3.40 1.79 20.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.934 0.6568 0.8597 0.00 0.7371 0.6791 0.6347 7.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 31/07/06 29/07/05 30/07/04 -
Price 0.56 0.44 0.69 0.61 0.49 0.47 0.50 -
P/RPS 1.44 0.65 1.10 0.00 0.83 0.89 1.01 6.76%
P/EPS 11.20 48.89 8.31 0.00 8.10 8.85 17.92 -8.30%
EY 8.93 2.05 12.03 0.00 12.35 11.30 5.58 9.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.53 0.00 0.43 0.44 0.51 3.04%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/07/06 31/07/05 31/07/04 CAGR
Date 25/02/10 27/02/09 21/02/08 - 22/09/06 26/09/05 21/09/04 -
Price 0.57 0.41 0.66 0.00 0.52 0.47 0.50 -
P/RPS 1.46 0.61 1.05 0.00 0.88 0.89 1.01 7.03%
P/EPS 11.40 45.56 7.95 0.00 8.60 8.85 17.92 -8.00%
EY 8.77 2.20 12.58 0.00 11.63 11.30 5.58 8.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.46 0.50 0.00 0.45 0.44 0.51 3.35%

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