[HEXCAP] QoQ Cumulative Quarter Result on 30-Sep-2016 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 79.32%
YoY- 2.33%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 22,459 93,418 71,002 49,899 26,486 102,588 83,609 -58.40%
PBT 617 8,110 6,658 5,728 3,170 8,297 7,787 -81.58%
Tax -356 -2,187 -1,930 -1,506 -771 -2,842 -1,891 -67.18%
NP 261 5,923 4,728 4,222 2,399 5,455 5,896 -87.50%
-
NP to SH 691 7,197 5,592 4,309 2,403 7,425 6,909 -78.48%
-
Tax Rate 57.70% 26.97% 28.99% 26.29% 24.32% 34.25% 24.28% -
Total Cost 22,198 87,495 66,274 45,677 24,087 97,133 77,713 -56.66%
-
Net Worth 88,542 88,655 87,445 84,172 84,865 81,866 81,108 6.02%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 3,225 3,225 3,225 - 2,418 2,418 -
Div Payout % - 44.81% 57.67% 74.84% - 32.58% 35.01% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 88,542 88,655 87,445 84,172 84,865 81,866 81,108 6.02%
NOSH 161,250 161,250 161,250 161,250 161,250 161,250 161,250 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 1.16% 6.34% 6.66% 8.46% 9.06% 5.32% 7.05% -
ROE 0.78% 8.12% 6.39% 5.12% 2.83% 9.07% 8.52% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 13.93 57.93 44.03 30.95 16.43 63.62 51.85 -58.39%
EPS 0.43 4.46 3.47 2.67 1.49 4.60 4.28 -78.41%
DPS 0.00 2.00 2.00 2.00 0.00 1.50 1.50 -
NAPS 0.5491 0.5498 0.5423 0.522 0.5263 0.5077 0.503 6.02%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 5.02 20.90 15.89 11.16 5.93 22.95 18.71 -58.43%
EPS 0.15 1.61 1.25 0.96 0.54 1.66 1.55 -78.95%
DPS 0.00 0.72 0.72 0.72 0.00 0.54 0.54 -
NAPS 0.1981 0.1983 0.1956 0.1883 0.1899 0.1832 0.1815 6.01%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.585 0.615 0.60 0.575 0.595 0.66 0.765 -
P/RPS 4.20 1.06 1.36 1.86 3.62 1.04 1.48 100.57%
P/EPS 136.51 13.78 17.30 21.52 39.93 14.33 17.85 288.64%
EY 0.73 7.26 5.78 4.65 2.50 6.98 5.60 -74.32%
DY 0.00 3.25 3.33 3.48 0.00 2.27 1.96 -
P/NAPS 1.07 1.12 1.11 1.10 1.13 1.30 1.52 -20.88%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 31/05/17 24/02/17 30/11/16 26/08/16 31/05/16 19/02/16 -
Price 0.595 0.605 0.655 0.56 0.565 0.675 0.755 -
P/RPS 4.27 1.04 1.49 1.81 3.44 1.06 1.46 104.64%
P/EPS 138.85 13.56 18.89 20.96 37.91 14.66 17.62 296.49%
EY 0.72 7.38 5.29 4.77 2.64 6.82 5.68 -74.79%
DY 0.00 3.31 3.05 3.57 0.00 2.22 1.99 -
P/NAPS 1.08 1.10 1.21 1.07 1.07 1.33 1.50 -19.68%

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