[HEXCAP] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -45.18%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 37,283 34,461 30,599 25,962 36,168 32,894 26,194 26.45%
PBT 12,023 9,283 7,065 1,318 5,471 4,289 5,163 75.41%
Tax -3,240 -2,360 -1,829 280 -1,144 -1,323 -1,334 80.39%
NP 8,783 6,923 5,236 1,598 4,327 2,966 3,829 73.66%
-
NP to SH 6,442 5,090 3,905 1,676 3,057 2,016 2,845 72.17%
-
Tax Rate 26.95% 25.42% 25.89% -21.24% 20.91% 30.85% 25.84% -
Total Cost 28,500 27,538 25,363 24,364 31,841 29,928 22,365 17.48%
-
Net Worth 82,442 77,780 74,658 72,699 71,059 70,068 69,721 11.78%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 1,936 1,932 1,933 - 1,934 1,938 1,609 13.08%
Div Payout % 30.06% 37.97% 49.50% - 63.29% 96.15% 56.56% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 82,442 77,780 74,658 72,699 71,059 70,068 69,721 11.78%
NOSH 129,098 128,860 128,877 128,923 128,987 129,230 128,733 0.18%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 23.56% 20.09% 17.11% 6.16% 11.96% 9.02% 14.62% -
ROE 7.81% 6.54% 5.23% 2.31% 4.30% 2.88% 4.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 28.88 26.74 23.74 20.14 28.04 25.45 20.35 26.20%
EPS 4.99 3.95 3.03 1.30 2.37 1.56 2.21 71.85%
DPS 1.50 1.50 1.50 0.00 1.50 1.50 1.25 12.88%
NAPS 0.6386 0.6036 0.5793 0.5639 0.5509 0.5422 0.5416 11.57%
Adjusted Per Share Value based on latest NOSH - 128,923
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 8.34 7.71 6.85 5.81 8.09 7.36 5.86 26.44%
EPS 1.44 1.14 0.87 0.37 0.68 0.45 0.64 71.45%
DPS 0.43 0.43 0.43 0.00 0.43 0.43 0.36 12.53%
NAPS 0.1844 0.174 0.167 0.1627 0.159 0.1568 0.156 11.76%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.83 0.70 0.70 0.75 0.76 0.78 0.69 -
P/RPS 2.87 2.62 2.95 3.72 2.71 3.06 3.39 -10.48%
P/EPS 16.63 17.72 23.10 57.69 32.07 50.00 31.22 -34.21%
EY 6.01 5.64 4.33 1.73 3.12 2.00 3.20 52.04%
DY 1.81 2.14 2.14 0.00 1.97 1.92 1.81 0.00%
P/NAPS 1.30 1.16 1.21 1.33 1.38 1.44 1.27 1.56%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 10/11/10 28/07/10 26/05/10 24/02/10 25/11/09 31/07/09 -
Price 0.82 0.72 0.71 0.69 0.78 0.72 0.71 -
P/RPS 2.84 2.69 2.99 3.43 2.78 2.83 3.49 -12.80%
P/EPS 16.43 18.23 23.43 53.08 32.91 46.15 32.13 -35.97%
EY 6.09 5.49 4.27 1.88 3.04 2.17 3.11 56.32%
DY 1.83 2.08 2.11 0.00 1.92 2.08 1.76 2.62%
P/NAPS 1.28 1.19 1.23 1.22 1.42 1.33 1.31 -1.52%

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