[HEXCAP] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -61.6%
YoY- -71.24%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 104,061 96,829 90,282 89,836 93,418 94,669 99,798 2.83%
PBT 6,176 1 -1,216 2,468 8,110 8,877 11,456 -33.78%
Tax -764 -1,426 -1,138 -1,424 -2,187 -2,573 -3,012 -59.96%
NP 5,412 -1,425 -2,354 1,044 5,923 6,304 8,444 -25.68%
-
NP to SH 6,664 574 -310 2,764 7,197 7,456 8,618 -15.76%
-
Tax Rate 12.37% 142,600.00% - 57.70% 26.97% 28.99% 26.29% -
Total Cost 98,649 98,254 92,636 88,792 87,495 88,365 91,354 5.26%
-
Net Worth 88,171 83,608 84,059 88,542 88,655 87,445 84,172 3.14%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 3,225 4,300 64 - 3,225 4,300 6,450 -37.03%
Div Payout % 48.39% 748.26% 0.00% - 44.81% 57.67% 74.84% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 88,171 83,608 84,059 88,542 88,655 87,445 84,172 3.14%
NOSH 161,250 161,250 161,249 161,250 161,250 161,250 161,250 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.20% -1.47% -2.61% 1.16% 6.34% 6.66% 8.46% -
ROE 7.56% 0.69% -0.37% 3.12% 8.12% 8.53% 10.24% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 64.53 60.05 55.99 55.71 57.93 58.71 61.89 2.82%
EPS 4.13 0.36 -0.20 1.72 4.46 4.63 5.34 -15.75%
DPS 2.00 2.67 0.04 0.00 2.00 2.67 4.00 -37.03%
NAPS 0.5468 0.5185 0.5213 0.5491 0.5498 0.5423 0.522 3.14%
Adjusted Per Share Value based on latest NOSH - 161,250
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 23.28 21.66 20.20 20.10 20.90 21.18 22.33 2.81%
EPS 1.49 0.13 -0.07 0.62 1.61 1.67 1.93 -15.85%
DPS 0.72 0.96 0.01 0.00 0.72 0.96 1.44 -37.03%
NAPS 0.1973 0.1871 0.1881 0.1981 0.1983 0.1956 0.1883 3.16%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.37 0.365 0.55 0.585 0.615 0.60 0.575 -
P/RPS 0.57 0.61 0.98 1.05 1.06 1.02 0.93 -27.86%
P/EPS 8.95 102.42 -286.09 34.13 13.78 12.98 10.76 -11.56%
EY 11.17 0.98 -0.35 2.93 7.26 7.71 9.29 13.08%
DY 5.41 7.31 0.07 0.00 3.25 4.44 6.96 -15.47%
P/NAPS 0.68 0.70 1.06 1.07 1.12 1.11 1.10 -27.45%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 31/05/18 14/02/18 22/11/17 17/08/17 31/05/17 24/02/17 30/11/16 -
Price 0.685 0.38 0.495 0.595 0.605 0.655 0.56 -
P/RPS 1.06 0.63 0.88 1.07 1.04 1.12 0.90 11.53%
P/EPS 16.58 106.63 -257.48 34.71 13.56 14.17 10.48 35.81%
EY 6.03 0.94 -0.39 2.88 7.38 7.06 9.54 -26.36%
DY 2.92 7.02 0.08 0.00 3.31 4.07 7.14 -44.93%
P/NAPS 1.25 0.73 0.95 1.08 1.10 1.21 1.07 10.93%

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