[HEXZA] YoY TTM Result on 31-Oct-2003 [#3]

Stock
[HEXZA] HEXZA CORPORATION BHD
Announcement Date
31-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Oct-2003 [#3]
Profit Trend
QoQ- 61.17%
YoY- -87.18%
Quarter Report
Latest QR
Upcoming QR
HEXZA's Result
HEXZA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 169,549 84,087 125,092 115,370 100,093 111,380 114,304 5.45%
PBT 28,463 9,458 9,605 2,997 12,658 8,505 14,495 9.52%
Tax -4,423 -1,964 -2,790 -1,864 -3,823 -2,851 -6,361 -4.77%
NP 24,040 7,494 6,815 1,133 8,835 5,654 8,134 15.72%
-
NP to SH 22,888 7,023 6,815 1,133 8,835 5,126 7,219 16.82%
-
Tax Rate 15.54% 20.77% 29.05% 62.20% 30.20% 33.52% 43.88% -
Total Cost 145,509 76,593 118,277 114,237 91,258 105,726 106,170 4.33%
-
Net Worth 176,010 128,958 128,633 121,632 121,897 112,077 0 -
Dividend
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div 3,937 - 1,108 1,105 1,097 - - -
Div Payout % 17.20% - 16.26% 97.61% 12.42% - - -
Equity
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 176,010 128,958 128,633 121,632 121,897 112,077 0 -
NOSH 130,377 128,958 128,633 128,034 128,313 127,360 124,857 0.58%
Ratio Analysis
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 14.18% 8.91% 5.45% 0.98% 8.83% 5.08% 7.12% -
ROE 13.00% 5.45% 5.30% 0.93% 7.25% 4.57% 0.00% -
Per Share
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 130.04 65.20 97.25 90.11 78.01 87.45 91.55 4.84%
EPS 17.56 5.45 5.30 0.88 6.89 4.02 5.78 16.15%
DPS 3.03 0.00 0.86 0.86 0.86 0.00 0.00 -
NAPS 1.35 1.00 1.00 0.95 0.95 0.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 128,034
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 84.61 41.96 62.43 57.58 49.95 55.58 57.04 5.45%
EPS 11.42 3.50 3.40 0.57 4.41 2.56 3.60 16.83%
DPS 1.96 0.00 0.55 0.55 0.55 0.00 0.00 -
NAPS 0.8784 0.6436 0.6419 0.607 0.6083 0.5593 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/03/08 30/03/07 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.62 0.67 0.47 0.61 0.56 0.62 0.71 -
P/RPS 0.48 1.03 0.48 0.68 0.72 0.71 0.78 -6.33%
P/EPS 3.53 12.30 8.87 68.93 8.13 15.40 12.28 -15.46%
EY 28.31 8.13 11.27 1.45 12.30 6.49 8.14 18.29%
DY 4.89 0.00 1.83 1.41 1.53 0.00 0.00 -
P/NAPS 0.46 0.67 0.47 0.64 0.59 0.70 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 30/05/08 - 30/12/04 31/12/03 31/12/02 23/11/01 04/12/00 -
Price 0.69 0.00 0.53 0.56 0.54 0.67 0.70 -
P/RPS 0.53 0.00 0.55 0.62 0.69 0.77 0.76 -4.74%
P/EPS 3.93 0.00 10.00 63.28 7.84 16.65 12.11 -14.07%
EY 25.44 0.00 10.00 1.58 12.75 6.01 8.26 16.37%
DY 4.39 0.00 1.62 1.54 1.58 0.00 0.00 -
P/NAPS 0.51 0.00 0.53 0.59 0.57 0.76 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