[HEXZA] YoY TTM Result on 30-Apr-2005 [#1]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
20-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 12.9%
YoY- 75.02%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Revenue 155,400 75,508 95,912 129,054 121,276 103,552 104,384 7.61%
PBT 21,629 9,269 8,109 13,219 7,148 5,131 13,120 9.65%
Tax -3,431 -1,333 -1,307 -3,936 -1,844 -3,255 -3,269 0.89%
NP 18,198 7,936 6,802 9,283 5,304 1,876 9,851 11.98%
-
NP to SH 17,193 7,770 6,523 9,283 5,304 1,876 9,851 10.81%
-
Tax Rate 15.86% 14.38% 16.12% 29.78% 25.80% 63.44% 24.92% -
Total Cost 137,202 67,572 89,110 119,771 115,972 101,676 94,533 7.11%
-
Net Worth 169,738 0 143,692 132,027 125,892 118,645 105,780 9.11%
Dividend
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Div 3,937 - - - 1,108 1,105 - -
Div Payout % 22.90% - - - 20.90% 58.95% - -
Equity
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Net Worth 169,738 0 143,692 132,027 125,892 118,645 105,780 9.11%
NOSH 129,571 128,510 128,296 128,181 128,461 127,575 114,978 2.22%
Ratio Analysis
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
NP Margin 11.71% 10.51% 7.09% 7.19% 4.37% 1.81% 9.44% -
ROE 10.13% 0.00% 4.54% 7.03% 4.21% 1.58% 9.31% -
Per Share
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 119.93 58.76 74.76 100.68 94.41 81.17 90.79 5.26%
EPS 13.27 6.05 5.08 7.24 4.13 1.47 8.57 8.39%
DPS 3.03 0.00 0.00 0.00 0.86 0.86 0.00 -
NAPS 1.31 0.00 1.12 1.03 0.98 0.93 0.92 6.73%
Adjusted Per Share Value based on latest NOSH - 128,181
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
RPS 77.55 37.68 47.87 64.40 60.52 51.68 52.09 7.61%
EPS 8.58 3.88 3.26 4.63 2.65 0.94 4.92 10.80%
DPS 1.96 0.00 0.00 0.00 0.55 0.55 0.00 -
NAPS 0.8471 0.00 0.7171 0.6589 0.6283 0.5921 0.5279 9.11%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 28/09/07 29/09/06 28/04/06 29/04/05 30/04/04 30/04/03 30/04/02 -
Price 0.77 0.51 0.52 0.48 0.55 0.50 0.77 -
P/RPS 0.64 0.87 0.70 0.48 0.58 0.62 0.85 -5.09%
P/EPS 5.80 8.44 10.23 6.63 13.32 34.00 8.99 -7.76%
EY 17.23 11.86 9.78 15.09 7.51 2.94 11.13 8.39%
DY 3.94 0.00 0.00 0.00 1.56 1.72 0.00 -
P/NAPS 0.59 0.00 0.46 0.47 0.56 0.54 0.84 -6.30%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/04/06 30/04/05 30/04/04 30/04/03 30/04/02 CAGR
Date 28/11/07 - - 20/06/05 23/06/04 23/06/03 24/06/02 -
Price 0.70 0.00 0.00 0.48 0.50 0.54 0.70 -
P/RPS 0.58 0.00 0.00 0.48 0.53 0.67 0.77 -5.09%
P/EPS 5.28 0.00 0.00 6.63 12.11 36.72 8.17 -7.73%
EY 18.96 0.00 0.00 15.09 8.26 2.72 12.24 8.40%
DY 4.33 0.00 0.00 0.00 1.72 1.59 0.00 -
P/NAPS 0.53 0.00 0.00 0.47 0.51 0.58 0.76 -6.43%

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