[HEXZA] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 189.35%
YoY- 25.37%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 136,073 143,039 159,908 145,444 193,072 151,630 83,936 8.37%
PBT 6,493 12,424 17,529 19,089 15,984 22,784 10,129 -7.13%
Tax -1,699 -1,649 -4,399 -2,230 -3,445 -3,516 -1,359 3.78%
NP 4,794 10,775 13,130 16,859 12,539 19,268 8,770 -9.56%
-
NP to SH 4,188 9,773 11,716 15,625 12,463 18,259 8,356 -10.86%
-
Tax Rate 26.17% 13.27% 25.10% 11.68% 21.55% 15.43% 13.42% -
Total Cost 131,279 132,264 146,778 128,585 180,533 132,362 75,166 9.73%
-
Net Worth 208,395 195,929 208,574 191,571 139,909 170,861 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 8,015 7,893 6,827 - 3,960 3,937 - -
Div Payout % 191.38% 80.77% 58.28% - 31.77% 21.56% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 208,395 195,929 208,574 191,571 139,909 170,861 0 -
NOSH 200,380 197,909 202,500 203,800 155,454 130,428 128,613 7.66%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.52% 7.53% 8.21% 11.59% 6.49% 12.71% 10.45% -
ROE 2.01% 4.99% 5.62% 8.16% 8.91% 10.69% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 67.91 72.28 78.97 71.37 124.20 116.26 65.26 0.66%
EPS 2.09 4.94 5.79 7.67 8.02 14.00 6.50 -17.21%
DPS 4.00 3.99 3.37 0.00 2.55 3.03 0.00 -
NAPS 1.04 0.99 1.03 0.94 0.90 1.31 0.00 -
Adjusted Per Share Value based on latest NOSH - 203,800
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 67.91 71.38 79.80 72.58 96.35 75.67 41.89 8.37%
EPS 2.09 4.88 5.85 7.80 6.22 9.11 4.17 -10.86%
DPS 4.00 3.94 3.41 0.00 1.98 1.96 0.00 -
NAPS 1.04 0.9778 1.0409 0.956 0.6982 0.8527 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.56 0.56 0.62 0.56 0.44 0.69 0.61 -
P/RPS 0.82 0.77 0.79 0.78 0.35 0.59 0.93 -2.07%
P/EPS 26.79 11.34 10.72 7.30 5.49 4.93 9.39 19.07%
EY 3.73 8.82 9.33 13.69 18.22 20.29 10.65 -16.02%
DY 7.14 7.12 5.44 0.00 5.79 4.39 0.00 -
P/NAPS 0.54 0.57 0.60 0.60 0.49 0.53 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 21/02/12 24/02/11 25/02/10 27/02/09 21/02/08 - -
Price 0.565 0.62 0.61 0.57 0.41 0.66 0.00 -
P/RPS 0.83 0.86 0.77 0.80 0.33 0.57 0.00 -
P/EPS 27.03 12.56 10.54 7.43 5.11 4.71 0.00 -
EY 3.70 7.96 9.48 13.45 19.55 21.21 0.00 -
DY 7.08 6.43 5.53 0.00 6.21 4.59 0.00 -
P/NAPS 0.54 0.63 0.59 0.61 0.46 0.50 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