[HEXCAP] QoQ Quarter Result on 30-Sep-2012 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 20.76%
YoY- -1.5%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 15,449 19,605 32,876 27,049 26,725 39,069 33,078 -39.83%
PBT 401 3,155 6,771 6,697 5,476 11,101 8,265 -86.72%
Tax -211 -647 -1,487 -1,765 -1,387 -2,690 -2,436 -80.45%
NP 190 2,508 5,284 4,932 4,089 8,411 5,829 -89.81%
-
NP to SH 313 2,136 3,993 3,735 3,093 6,307 4,395 -82.84%
-
Tax Rate 52.62% 20.51% 21.96% 26.36% 25.33% 24.23% 29.47% -
Total Cost 15,259 17,097 27,592 22,117 22,636 30,658 27,249 -32.08%
-
Net Worth 77,825 77,516 75,387 85,578 81,850 80,753 69,281 8.06%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - 1,935 - - -
Div Payout % - - - - 62.56% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 77,825 77,516 75,387 85,578 81,850 80,753 69,281 8.06%
NOSH 129,000 129,000 129,000 129,000 129,000 129,102 129,064 -0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.23% 12.79% 16.07% 18.23% 15.30% 21.53% 17.62% -
ROE 0.40% 2.76% 5.30% 4.36% 3.78% 7.81% 6.34% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 11.98 15.20 25.49 20.97 20.72 30.26 25.63 -39.79%
EPS 0.24 1.66 3.10 2.90 2.40 4.89 3.41 -82.98%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.6033 0.6009 0.5844 0.6634 0.6345 0.6255 0.5368 8.10%
Adjusted Per Share Value based on latest NOSH - 129,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 3.46 4.39 7.36 6.05 5.98 8.74 7.40 -39.78%
EPS 0.07 0.48 0.89 0.84 0.69 1.41 0.98 -82.81%
DPS 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.1741 0.1734 0.1687 0.1915 0.1831 0.1807 0.155 8.06%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.765 0.745 0.76 0.76 0.79 0.78 0.81 -
P/RPS 6.39 4.90 2.98 3.62 3.81 2.58 3.16 59.97%
P/EPS 315.29 44.99 24.55 26.25 32.95 15.97 23.79 460.91%
EY 0.32 2.22 4.07 3.81 3.04 6.26 4.20 -82.05%
DY 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 1.27 1.24 1.30 1.15 1.25 1.25 1.51 -10.90%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 25/07/13 31/05/13 28/02/13 21/11/12 20/07/12 30/05/12 17/02/12 -
Price 0.815 0.82 0.755 0.79 0.81 0.76 0.81 -
P/RPS 6.81 5.40 2.96 3.77 3.91 2.51 3.16 66.92%
P/EPS 335.89 49.52 24.39 27.29 33.78 15.56 23.79 485.10%
EY 0.30 2.02 4.10 3.66 2.96 6.43 4.20 -82.81%
DY 0.00 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 1.35 1.36 1.29 1.19 1.28 1.22 1.51 -7.20%

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