[HEXCAP] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 86.01%
YoY- 184.5%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 121,218 127,008 118,176 104,776 62,836 61,150 55,762 67.88%
PBT 16,241 19,898 18,904 20,652 10,584 9,560 8,972 48.58%
Tax -3,521 -5,068 -5,314 -5,336 -2,366 -2,174 -2,538 24.41%
NP 12,720 14,830 13,590 15,316 8,218 7,385 6,434 57.58%
-
NP to SH 9,594 10,558 9,722 11,380 6,118 5,582 4,510 65.48%
-
Tax Rate 21.68% 25.47% 28.11% 25.84% 22.35% 22.74% 28.29% -
Total Cost 108,498 112,177 104,586 89,460 54,618 53,765 49,328 69.21%
-
Net Worth 72,715 71,051 69,910 69,721 68,669 68,537 66,619 6.01%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 5,480 7,308 3,868 6,436 3,239 1,734 2,602 64.37%
Div Payout % 57.12% 69.22% 39.79% 56.56% 52.96% 31.08% 57.71% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 72,715 71,051 69,910 69,721 68,669 68,537 66,619 6.01%
NOSH 128,951 128,973 128,938 128,733 129,077 128,830 128,857 0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.49% 11.68% 11.50% 14.62% 13.08% 12.08% 11.54% -
ROE 13.19% 14.86% 13.91% 16.32% 8.91% 8.15% 6.77% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 94.00 98.48 91.65 81.39 48.68 47.47 43.27 67.81%
EPS 7.44 8.19 7.54 8.84 4.74 4.33 3.50 65.40%
DPS 4.25 5.67 3.00 5.00 2.51 1.35 2.02 64.26%
NAPS 0.5639 0.5509 0.5422 0.5416 0.532 0.532 0.517 5.96%
Adjusted Per Share Value based on latest NOSH - 128,733
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.12 28.42 26.44 23.44 14.06 13.68 12.48 67.85%
EPS 2.15 2.36 2.18 2.55 1.37 1.25 1.01 65.55%
DPS 1.23 1.64 0.87 1.44 0.72 0.39 0.58 65.13%
NAPS 0.1627 0.159 0.1564 0.156 0.1536 0.1533 0.149 6.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.75 0.76 0.78 0.69 0.38 0.31 0.35 -
P/RPS 0.80 0.77 0.85 0.85 0.78 0.65 0.81 -0.82%
P/EPS 10.08 9.28 10.34 7.81 8.02 7.15 10.00 0.53%
EY 9.92 10.77 9.67 12.81 12.47 13.98 10.00 -0.53%
DY 5.67 7.46 3.85 7.25 6.61 4.34 5.77 -1.15%
P/NAPS 1.33 1.38 1.44 1.27 0.71 0.58 0.68 56.46%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 31/07/09 29/05/09 20/02/09 24/11/08 -
Price 0.69 0.78 0.72 0.71 0.62 0.31 0.35 -
P/RPS 0.73 0.79 0.79 0.87 1.27 0.65 0.81 -6.70%
P/EPS 9.27 9.53 9.55 8.03 13.08 7.15 10.00 -4.93%
EY 10.78 10.50 10.47 12.45 7.64 13.98 10.00 5.13%
DY 6.16 7.26 4.17 7.04 4.05 4.34 5.77 4.46%
P/NAPS 1.22 1.42 1.33 1.31 1.17 0.58 0.68 47.70%

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