[HEXZA] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -22.18%
YoY- -47.6%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 135,858 129,359 145,305 151,983 155,873 180,882 169,549 -3.62%
PBT 12,865 5,751 12,780 13,993 21,705 11,078 28,463 -12.39%
Tax -1,610 -1,247 -2,020 -3,585 -3,058 -2,550 -4,423 -15.49%
NP 11,255 4,504 10,760 10,408 18,647 8,528 24,040 -11.87%
-
NP to SH 10,991 3,936 9,799 9,117 17,398 8,421 22,888 -11.50%
-
Tax Rate 12.51% 21.68% 15.81% 25.62% 14.09% 23.02% 15.54% -
Total Cost 124,603 124,855 134,545 141,575 137,226 172,354 145,509 -2.55%
-
Net Worth 210,399 208,395 202,383 205,793 191,893 184,527 176,010 3.01%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 8,015 8,015 7,893 6,827 - 3,960 3,937 12.57%
Div Payout % 72.93% 203.64% 80.55% 74.89% - 47.03% 17.20% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 210,399 208,395 202,383 205,793 191,893 184,527 176,010 3.01%
NOSH 200,380 200,380 200,380 199,800 199,888 202,777 130,377 7.42%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 8.28% 3.48% 7.41% 6.85% 11.96% 4.71% 14.18% -
ROE 5.22% 1.89% 4.84% 4.43% 9.07% 4.56% 13.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 67.80 64.56 72.51 76.07 77.98 89.20 130.04 -10.28%
EPS 5.49 1.96 4.89 4.56 8.70 4.15 17.56 -17.60%
DPS 4.00 4.00 3.94 3.42 0.00 1.95 3.03 4.73%
NAPS 1.05 1.04 1.01 1.03 0.96 0.91 1.35 -4.10%
Adjusted Per Share Value based on latest NOSH - 199,800
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 67.80 64.56 72.51 75.85 77.79 90.27 84.61 -3.62%
EPS 5.49 1.96 4.89 4.55 8.68 4.20 11.42 -11.48%
DPS 4.00 4.00 3.94 3.41 0.00 1.98 1.96 12.61%
NAPS 1.05 1.04 1.01 1.027 0.9576 0.9209 0.8784 3.01%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.69 0.565 0.61 0.62 0.58 0.37 0.62 -
P/RPS 1.02 0.88 0.84 0.82 0.74 0.41 0.48 13.37%
P/EPS 12.58 28.76 12.47 13.59 6.66 8.91 3.53 23.57%
EY 7.95 3.48 8.02 7.36 15.01 11.22 28.31 -19.06%
DY 5.80 7.08 6.46 5.51 0.00 5.28 4.89 2.88%
P/NAPS 0.66 0.54 0.60 0.60 0.60 0.41 0.46 6.19%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 28/05/14 22/05/13 22/05/12 26/05/11 18/05/10 29/05/09 30/05/08 -
Price 0.74 0.58 0.58 0.68 0.56 0.41 0.69 -
P/RPS 1.09 0.90 0.80 0.89 0.72 0.46 0.53 12.76%
P/EPS 13.49 29.53 11.86 14.90 6.43 9.87 3.93 22.80%
EY 7.41 3.39 8.43 6.71 15.54 10.13 25.44 -18.57%
DY 5.41 6.90 6.79 5.03 0.00 4.76 4.39 3.54%
P/NAPS 0.70 0.56 0.57 0.66 0.58 0.45 0.51 5.41%

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