[HEXZA] YoY TTM Result on 31-Jan-2003 [#4]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
31-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2003
Quarter
31-Jan-2003 [#4]
Profit Trend
QoQ- -58.23%
YoY- -55.45%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Revenue 177,064 127,002 119,003 98,433 109,027 118,902 87,422 8.74%
PBT 27,879 12,077 6,225 7,374 11,542 13,209 11,099 11.56%
Tax -4,717 -3,855 -1,415 -3,684 -3,260 -5,075 -5,105 -0.93%
NP 23,162 8,222 4,810 3,690 8,282 8,134 5,994 17.41%
-
NP to SH 22,061 8,222 4,810 3,690 8,282 7,606 5,079 19.05%
-
Tax Rate 16.92% 31.92% 22.73% 49.96% 28.24% 38.42% 46.00% -
Total Cost 153,902 118,780 114,193 94,743 100,745 110,768 81,428 7.85%
-
Net Worth 183,479 129,633 123,733 119,588 114,815 114,187 105,878 6.74%
Dividend
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Div 3,960 - 1,108 1,105 - - - -
Div Payout % 17.95% - 23.04% 29.97% - - - -
Equity
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Net Worth 183,479 129,633 123,733 119,588 114,815 114,187 105,878 6.74%
NOSH 132,000 128,350 128,888 128,589 127,572 131,249 130,714 0.11%
Ratio Analysis
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
NP Margin 13.08% 6.47% 4.04% 3.75% 7.60% 6.84% 6.86% -
ROE 12.02% 6.34% 3.89% 3.09% 7.21% 6.66% 4.80% -
Per Share
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 134.14 98.95 92.33 76.55 85.46 90.59 66.88 8.61%
EPS 16.71 6.41 3.73 2.87 6.49 5.80 3.89 18.90%
DPS 3.00 0.00 0.86 0.86 0.00 0.00 0.00 -
NAPS 1.39 1.01 0.96 0.93 0.90 0.87 0.81 6.62%
Adjusted Per Share Value based on latest NOSH - 128,589
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
RPS 88.36 63.38 59.39 49.12 54.41 59.34 43.63 8.74%
EPS 11.01 4.10 2.40 1.84 4.13 3.80 2.53 19.08%
DPS 1.98 0.00 0.55 0.55 0.00 0.00 0.00 -
NAPS 0.9157 0.6469 0.6175 0.5968 0.573 0.5699 0.5284 6.74%
Price Multiplier on Financial Quarter End Date
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 30/06/08 31/01/05 30/01/04 30/01/03 31/01/02 31/01/01 31/01/00 -
Price 0.69 0.51 0.54 0.54 0.74 0.66 1.25 -
P/RPS 0.51 0.52 0.58 0.71 0.87 0.73 1.87 -14.30%
P/EPS 4.13 7.96 14.47 18.82 11.40 11.39 32.17 -21.63%
EY 24.22 12.56 6.91 5.31 8.77 8.78 3.11 27.60%
DY 4.35 0.00 1.59 1.59 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.56 0.58 0.82 0.76 1.54 -12.50%
Price Multiplier on Announcement Date
30/06/08 31/01/05 31/01/04 31/01/03 31/01/02 31/01/01 31/01/00 CAGR
Date 29/08/08 23/03/05 30/03/04 31/03/03 29/03/02 30/03/01 - -
Price 0.69 0.54 0.57 0.52 0.74 0.65 0.00 -
P/RPS 0.51 0.55 0.62 0.68 0.87 0.72 0.00 -
P/EPS 4.13 8.43 15.27 18.12 11.40 11.22 0.00 -
EY 24.22 11.86 6.55 5.52 8.77 8.92 0.00 -
DY 4.35 0.00 1.51 1.65 0.00 0.00 0.00 -
P/NAPS 0.50 0.53 0.59 0.56 0.82 0.75 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