[HEXCAP] QoQ Quarter Result on 31-Dec-2009 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 51.64%
YoY- 58.23%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 34,461 30,599 25,962 36,168 32,894 26,194 16,925 60.57%
PBT 9,283 7,065 1,318 5,471 4,289 5,163 3,242 101.51%
Tax -2,360 -1,829 280 -1,144 -1,323 -1,334 -706 123.40%
NP 6,923 5,236 1,598 4,327 2,966 3,829 2,536 95.20%
-
NP to SH 5,090 3,905 1,676 3,057 2,016 2,845 1,828 97.79%
-
Tax Rate 25.42% 25.89% -21.24% 20.91% 30.85% 25.84% 21.78% -
Total Cost 27,538 25,363 24,364 31,841 29,928 22,365 14,389 54.08%
-
Net Worth 77,780 74,658 72,699 71,059 70,068 69,721 68,382 8.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 1,932 1,933 - 1,934 1,938 1,609 - -
Div Payout % 37.97% 49.50% - 63.29% 96.15% 56.56% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 77,780 74,658 72,699 71,059 70,068 69,721 68,382 8.95%
NOSH 128,860 128,877 128,923 128,987 129,230 128,733 128,732 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 20.09% 17.11% 6.16% 11.96% 9.02% 14.62% 14.98% -
ROE 6.54% 5.23% 2.31% 4.30% 2.88% 4.08% 2.67% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.74 23.74 20.14 28.04 25.45 20.35 13.15 60.43%
EPS 3.95 3.03 1.30 2.37 1.56 2.21 1.42 97.66%
DPS 1.50 1.50 0.00 1.50 1.50 1.25 0.00 -
NAPS 0.6036 0.5793 0.5639 0.5509 0.5422 0.5416 0.5312 8.88%
Adjusted Per Share Value based on latest NOSH - 128,987
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 7.71 6.85 5.81 8.09 7.36 5.86 3.79 60.48%
EPS 1.14 0.87 0.37 0.68 0.45 0.64 0.41 97.61%
DPS 0.43 0.43 0.00 0.43 0.43 0.36 0.00 -
NAPS 0.174 0.167 0.1627 0.159 0.1568 0.156 0.153 8.94%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.70 0.70 0.75 0.76 0.78 0.69 0.38 -
P/RPS 2.62 2.95 3.72 2.71 3.06 3.39 2.89 -6.32%
P/EPS 17.72 23.10 57.69 32.07 50.00 31.22 26.76 -24.00%
EY 5.64 4.33 1.73 3.12 2.00 3.20 3.74 31.47%
DY 2.14 2.14 0.00 1.97 1.92 1.81 0.00 -
P/NAPS 1.16 1.21 1.33 1.38 1.44 1.27 0.72 37.39%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 10/11/10 28/07/10 26/05/10 24/02/10 25/11/09 31/07/09 29/05/09 -
Price 0.72 0.71 0.69 0.78 0.72 0.71 0.62 -
P/RPS 2.69 2.99 3.43 2.78 2.83 3.49 4.72 -31.23%
P/EPS 18.23 23.43 53.08 32.91 46.15 32.13 43.66 -44.10%
EY 5.49 4.27 1.88 3.04 2.17 3.11 2.29 79.03%
DY 2.08 2.11 0.00 1.92 2.08 1.76 0.00 -
P/NAPS 1.19 1.23 1.22 1.42 1.33 1.31 1.17 1.13%

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