[HEXCAP] QoQ 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- 6.91%
YoY- -9.15%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 10,888 15,449 19,605 32,876 27,049 26,725 39,069 -57.30%
PBT 462 401 3,155 6,771 6,697 5,476 11,101 -87.96%
Tax -34 -211 -647 -1,487 -1,765 -1,387 -2,690 -94.55%
NP 428 190 2,508 5,284 4,932 4,089 8,411 -86.24%
-
NP to SH 506 313 2,136 3,993 3,735 3,093 6,307 -81.36%
-
Tax Rate 7.36% 52.62% 20.51% 21.96% 26.36% 25.33% 24.23% -
Total Cost 10,460 15,259 17,097 27,592 22,117 22,636 30,658 -51.14%
-
Net Worth 70,601 77,825 77,516 75,387 85,578 81,850 80,753 -8.55%
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 - - - - 1,935 - -
Div Payout % 15.30% - - - - 62.56% - -
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 80,753 -8.55%
NOSH 129,000 129,000 129,000 129,000 129,000 129,000 129,102 -0.05%
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 3.93% 1.23% 12.79% 16.07% 18.23% 15.30% 21.53% -
ROE 0.72% 0.40% 2.76% 5.30% 4.36% 3.78% 7.81% -
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 8.44 11.98 15.20 25.49 20.97 20.72 30.26 -57.27%
EPS 0.39 0.24 1.66 3.10 2.90 2.40 4.89 -81.44%
DPS 0.06 0.00 0.00 0.00 0.00 1.50 0.00 -
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 2.44 3.46 4.39 7.36 6.05 5.98 8.74 -57.25%
EPS 0.11 0.07 0.48 0.89 0.84 0.69 1.41 -81.71%
DPS 0.02 0.00 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.158 0.1741 0.1734 0.1687 0.1915 0.1831 0.1807 -8.55%
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 8.71 6.39 4.90 2.98 3.62 3.81 2.58 124.87%
P/EPS 187.38 315.29 44.99 24.55 26.25 32.95 15.97 415.57%
EY 0.53 0.32 2.22 4.07 3.81 3.04 6.26 -80.68%
DY 0.08 0.00 0.00 0.00 0.00 1.90 0.00 -
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 8.89 6.81 5.40 2.96 3.77 3.91 2.51 132.17%
P/EPS 191.21 335.89 49.52 24.39 27.29 33.78 15.56 431.70%
EY 0.52 0.30 2.02 4.10 3.66 2.96 6.43 -81.27%
DY 0.08 0.00 0.00 0.00 0.00 1.85 0.00 -
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