[HEXCAP] QoQ Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 9.59%
YoY- 34.23%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 127,008 118,176 104,776 62,836 61,150 55,762 47,636 91.93%
PBT 19,898 18,904 20,652 10,584 9,560 8,972 7,632 89.09%
Tax -5,068 -5,314 -5,336 -2,366 -2,174 -2,538 -2,124 78.27%
NP 14,830 13,590 15,316 8,218 7,385 6,434 5,508 93.18%
-
NP to SH 10,558 9,722 11,380 6,118 5,582 4,510 4,000 90.65%
-
Tax Rate 25.47% 28.11% 25.84% 22.35% 22.74% 28.29% 27.83% -
Total Cost 112,177 104,586 89,460 54,618 53,765 49,328 42,128 91.76%
-
Net Worth 71,051 69,910 69,721 68,669 68,537 66,619 66,333 4.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 7,308 3,868 6,436 3,239 1,734 2,602 - -
Div Payout % 69.22% 39.79% 56.56% 52.96% 31.08% 57.71% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 71,051 69,910 69,721 68,669 68,537 66,619 66,333 4.67%
NOSH 128,973 128,938 128,733 129,077 128,830 128,857 128,205 0.39%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.68% 11.50% 14.62% 13.08% 12.08% 11.54% 11.56% -
ROE 14.86% 13.91% 16.32% 8.91% 8.15% 6.77% 6.03% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 98.48 91.65 81.39 48.68 47.47 43.27 37.16 91.16%
EPS 8.19 7.54 8.84 4.74 4.33 3.50 3.12 89.95%
DPS 5.67 3.00 5.00 2.51 1.35 2.02 0.00 -
NAPS 0.5509 0.5422 0.5416 0.532 0.532 0.517 0.5174 4.25%
Adjusted Per Share Value based on latest NOSH - 128,732
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 28.42 26.44 23.44 14.06 13.68 12.48 10.66 91.92%
EPS 2.36 2.18 2.55 1.37 1.25 1.01 0.89 91.23%
DPS 1.64 0.87 1.44 0.72 0.39 0.58 0.00 -
NAPS 0.159 0.1564 0.156 0.1536 0.1533 0.149 0.1484 4.69%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.76 0.78 0.69 0.38 0.31 0.35 0.36 -
P/RPS 0.77 0.85 0.85 0.78 0.65 0.81 0.97 -14.23%
P/EPS 9.28 10.34 7.81 8.02 7.15 10.00 11.54 -13.48%
EY 10.77 9.67 12.81 12.47 13.98 10.00 8.67 15.51%
DY 7.46 3.85 7.25 6.61 4.34 5.77 0.00 -
P/NAPS 1.38 1.44 1.27 0.71 0.58 0.68 0.70 57.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 31/07/09 29/05/09 20/02/09 24/11/08 22/07/08 -
Price 0.78 0.72 0.71 0.62 0.31 0.35 0.40 -
P/RPS 0.79 0.79 0.87 1.27 0.65 0.81 1.08 -18.77%
P/EPS 9.53 9.55 8.03 13.08 7.15 10.00 12.82 -17.89%
EY 10.50 10.47 12.45 7.64 13.98 10.00 7.80 21.85%
DY 7.26 4.17 7.04 4.05 4.34 5.77 0.00 -
P/NAPS 1.42 1.33 1.31 1.17 0.58 0.68 0.77 50.21%

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