[HEXCAP] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 58.48%
YoY- -20.45%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 26,337 15,449 106,255 86,650 53,774 26,725 127,836 -65.08%
PBT 863 401 22,098 18,944 12,173 5,476 35,673 -91.61%
Tax -245 -211 -5,285 -4,639 -3,152 -1,387 -9,257 -91.09%
NP 618 190 16,813 14,305 9,021 4,089 26,416 -91.80%
-
NP to SH 819 313 12,957 10,821 6,828 3,093 19,910 -88.06%
-
Tax Rate 28.39% 52.62% 23.92% 24.49% 25.89% 25.33% 25.95% -
Total Cost 25,719 15,259 89,442 72,345 44,753 22,636 101,420 -59.90%
-
Net Worth 70,601 77,825 77,516 75,387 85,578 81,850 80,705 -8.52%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 77 - 16,125 16,125 1,935 1,935 31,611 -98.18%
Div Payout % 9.45% - 124.45% 149.02% 28.34% 62.56% 158.77% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 70,601 77,825 77,516 75,387 85,578 81,850 80,705 -8.52%
NOSH 129,000 129,000 129,000 129,000 129,000 129,000 129,025 -0.01%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.35% 1.23% 15.82% 16.51% 16.78% 15.30% 20.66% -
ROE 1.16% 0.40% 16.72% 14.35% 7.98% 3.78% 24.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 20.42 11.98 82.37 67.17 41.69 20.72 99.08 -65.07%
EPS 0.63 0.24 10.04 8.39 5.29 2.40 15.43 -88.11%
DPS 0.06 0.00 12.50 12.50 1.50 1.50 24.50 -98.17%
NAPS 0.5473 0.6033 0.6009 0.5844 0.6634 0.6345 0.6255 -8.51%
Adjusted Per Share Value based on latest NOSH - 129,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 5.89 3.46 23.77 19.39 12.03 5.98 28.60 -65.09%
EPS 0.18 0.07 2.90 2.42 1.53 0.69 4.45 -88.19%
DPS 0.02 0.00 3.61 3.61 0.43 0.43 7.07 -97.99%
NAPS 0.158 0.1741 0.1734 0.1687 0.1915 0.1831 0.1806 -8.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.735 0.765 0.745 0.76 0.76 0.79 0.78 -
P/RPS 3.60 6.39 0.90 1.13 1.82 3.81 0.79 174.60%
P/EPS 115.77 315.29 7.42 9.06 14.36 32.95 5.05 705.45%
EY 0.86 0.32 13.48 11.04 6.96 3.04 19.78 -87.61%
DY 0.08 0.00 16.78 16.45 1.97 1.90 31.41 -98.12%
P/NAPS 1.34 1.27 1.24 1.30 1.15 1.25 1.25 4.73%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 25/07/13 31/05/13 28/02/13 21/11/12 20/07/12 30/05/12 -
Price 0.75 0.815 0.82 0.755 0.79 0.81 0.76 -
P/RPS 3.67 6.81 1.00 1.12 1.90 3.91 0.77 182.94%
P/EPS 118.13 335.89 8.16 9.00 14.93 33.78 4.93 729.53%
EY 0.85 0.30 12.25 11.11 6.70 2.96 20.30 -87.91%
DY 0.08 0.00 15.24 16.56 1.90 1.85 32.24 -98.16%
P/NAPS 1.37 1.35 1.36 1.29 1.19 1.28 1.22 8.02%

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