[HEXCAP] QoQ Cumulative Quarter Result on 30-Jun-2010 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- -59.3%
YoY- 37.26%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 136,558 102,343 65,060 30,599 121,218 95,256 59,088 74.89%
PBT 37,308 28,371 16,348 7,065 16,241 14,924 9,452 149.96%
Tax -9,719 -7,429 -4,189 -1,829 -3,521 -3,801 -2,657 137.59%
NP 27,589 20,942 12,159 5,236 12,720 11,123 6,795 154.72%
-
NP to SH 20,254 15,437 8,995 3,905 9,594 7,919 4,861 159.15%
-
Tax Rate 26.05% 26.19% 25.62% 25.89% 21.68% 25.47% 28.11% -
Total Cost 108,969 81,401 52,901 25,363 108,498 84,133 52,293 63.21%
-
Net Worth 87,195 82,356 77,896 74,658 72,715 71,051 69,910 15.88%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,805 5,803 3,871 1,933 5,480 5,481 1,934 108.21%
Div Payout % 28.66% 37.59% 43.04% 49.50% 57.12% 69.22% 39.79% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 87,195 82,356 77,896 74,658 72,715 71,051 69,910 15.88%
NOSH 129,006 128,964 129,053 128,877 128,951 128,973 128,938 0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 20.20% 20.46% 18.69% 17.11% 10.49% 11.68% 11.50% -
ROE 23.23% 18.74% 11.55% 5.23% 13.19% 11.15% 6.95% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 105.85 79.36 50.41 23.74 94.00 73.86 45.83 74.81%
EPS 15.70 11.97 6.97 3.03 7.44 6.14 3.77 159.06%
DPS 4.50 4.50 3.00 1.50 4.25 4.25 1.50 108.14%
NAPS 0.6759 0.6386 0.6036 0.5793 0.5639 0.5509 0.5422 15.84%
Adjusted Per Share Value based on latest NOSH - 128,877
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 30.55 22.90 14.56 6.85 27.12 21.31 13.22 74.88%
EPS 4.53 3.45 2.01 0.87 2.15 1.77 1.09 158.71%
DPS 1.30 1.30 0.87 0.43 1.23 1.23 0.43 109.22%
NAPS 0.1951 0.1843 0.1743 0.167 0.1627 0.159 0.1564 15.89%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.83 0.70 0.70 0.75 0.76 0.78 -
P/RPS 0.77 1.05 1.39 2.95 0.80 1.03 1.70 -41.04%
P/EPS 5.16 6.93 10.04 23.10 10.08 12.38 20.69 -60.41%
EY 19.38 14.42 9.96 4.33 9.92 8.08 4.83 152.71%
DY 5.56 5.42 4.29 2.14 5.67 5.59 1.92 103.29%
P/NAPS 1.20 1.30 1.16 1.21 1.33 1.38 1.44 -11.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 10/11/10 28/07/10 26/05/10 24/02/10 25/11/09 -
Price 0.84 0.82 0.72 0.71 0.69 0.78 0.72 -
P/RPS 0.79 1.03 1.43 2.99 0.73 1.06 1.57 -36.76%
P/EPS 5.35 6.85 10.33 23.43 9.27 12.70 19.10 -57.22%
EY 18.69 14.60 9.68 4.27 10.78 7.87 5.24 133.62%
DY 5.36 5.49 4.17 2.11 6.16 5.45 2.08 88.06%
P/NAPS 1.24 1.28 1.19 1.23 1.22 1.42 1.33 -4.56%

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