[HEXCAP] QoQ TTM Result on 31-Dec-2006 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -63.41%
YoY- -90.74%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 67,891 69,314 66,509 40,219 45,388 56,409 67,795 0.09%
PBT 5,733 5,097 4,532 4,145 6,541 12,803 18,222 -53.70%
Tax -1,195 -1,192 -1,147 -1,588 -2,397 -4,097 -5,457 -63.63%
NP 4,538 3,905 3,385 2,557 4,144 8,706 12,765 -49.78%
-
NP to SH 3,284 2,828 2,151 1,255 3,430 7,903 10,866 -54.93%
-
Tax Rate 20.84% 23.39% 25.31% 38.31% 36.65% 32.00% 29.95% -
Total Cost 63,353 65,409 63,124 37,662 41,244 47,703 55,030 9.83%
-
Net Worth 65,790 63,220 64,365 64,022 63,248 61,830 75,290 -8.59%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 971 971 971 4,180 4,180 4,180 4,180 -62.17%
Div Payout % 29.59% 34.36% 45.17% 333.12% 121.89% 52.90% 38.47% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 65,790 63,220 64,365 64,022 63,248 61,830 75,290 -8.59%
NOSH 129,279 126,999 129,560 129,285 128,815 127,906 128,636 0.33%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.68% 5.63% 5.09% 6.36% 9.13% 15.43% 18.83% -
ROE 4.99% 4.47% 3.34% 1.96% 5.42% 12.78% 14.43% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 52.51 54.58 51.33 31.11 35.23 44.10 52.70 -0.24%
EPS 2.54 2.23 1.66 0.97 2.66 6.18 8.45 -55.09%
DPS 0.75 0.77 0.75 3.25 3.25 3.25 3.25 -62.34%
NAPS 0.5089 0.4978 0.4968 0.4952 0.491 0.4834 0.5853 -8.89%
Adjusted Per Share Value based on latest NOSH - 129,285
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 15.19 15.51 14.88 9.00 10.15 12.62 15.17 0.08%
EPS 0.73 0.63 0.48 0.28 0.77 1.77 2.43 -55.11%
DPS 0.22 0.22 0.22 0.94 0.94 0.94 0.94 -61.98%
NAPS 0.1472 0.1414 0.144 0.1432 0.1415 0.1383 0.1684 -8.57%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.45 0.41 0.47 0.44 0.43 0.63 0.80 -
P/RPS 0.86 0.75 0.92 1.41 1.22 1.43 1.52 -31.56%
P/EPS 17.71 18.41 28.31 45.33 16.15 10.20 9.47 51.73%
EY 5.64 5.43 3.53 2.21 6.19 9.81 10.56 -34.14%
DY 1.67 1.87 1.60 7.39 7.56 5.16 4.06 -44.66%
P/NAPS 0.88 0.82 0.95 0.89 0.88 1.30 1.37 -25.53%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 27/07/07 18/05/07 13/02/07 24/11/06 02/08/06 24/05/06 -
Price 0.41 0.44 0.44 0.43 0.44 0.57 0.72 -
P/RPS 0.78 0.81 0.86 1.38 1.25 1.29 1.37 -31.28%
P/EPS 16.14 19.76 26.50 44.30 16.52 9.23 8.52 53.04%
EY 6.20 5.06 3.77 2.26 6.05 10.84 11.73 -34.60%
DY 1.83 1.74 1.70 7.56 7.39 5.70 4.51 -45.16%
P/NAPS 0.81 0.88 0.89 0.87 0.90 1.18 1.23 -24.28%

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