[HEXCAP] QoQ TTM 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- -2.29%
YoY- -7.01%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 78,818 94,979 106,255 125,719 125,921 121,510 127,836 -27.53%
PBT 10,789 17,024 22,099 30,045 31,539 31,510 35,672 -54.90%
Tax -2,379 -4,110 -5,286 -7,329 -8,278 -8,222 -9,257 -59.54%
NP 8,410 12,914 16,813 22,716 23,261 23,288 26,415 -53.34%
-
NP to SH 6,948 10,177 12,957 17,128 17,530 17,587 19,910 -50.40%
-
Tax Rate 22.05% 24.14% 23.92% 24.39% 26.25% 26.09% 25.95% -
Total Cost 70,408 82,065 89,442 103,003 102,660 98,222 101,421 -21.58%
-
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 2,076 2,076 31,001 31,648 -98.18%
Div Payout % 1.11% - 14.93% 12.13% 11.85% 176.28% 158.96% -
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 10.67% 13.60% 15.82% 18.07% 18.47% 19.17% 20.66% -
ROE 9.84% 13.08% 16.72% 22.72% 20.48% 21.49% 24.66% -
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 61.10 73.63 82.37 97.46 97.61 94.19 99.02 -27.49%
EPS 5.39 7.89 10.04 13.28 13.59 13.63 15.42 -50.34%
DPS 0.06 0.00 1.50 1.61 1.61 24.00 24.50 -98.17%
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 17.63 21.25 23.77 28.13 28.17 27.19 28.60 -27.54%
EPS 1.55 2.28 2.90 3.83 3.92 3.93 4.45 -50.46%
DPS 0.02 0.00 0.43 0.46 0.46 6.94 7.08 -97.99%
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 1.20 1.04 0.90 0.78 0.78 0.84 0.79 32.10%
P/EPS 13.65 9.70 7.42 5.72 5.59 5.79 5.06 93.66%
EY 7.33 10.31 13.48 17.47 17.88 17.26 19.77 -48.35%
DY 0.08 0.00 2.01 2.12 2.12 30.38 31.41 -98.12%
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 1.23 1.11 1.00 0.77 0.81 0.86 0.77 36.61%
P/EPS 13.92 10.33 8.16 5.69 5.81 5.94 4.93 99.64%
EY 7.18 9.68 12.25 17.59 17.20 16.83 20.29 -49.93%
DY 0.08 0.00 1.83 2.13 2.04 29.63 32.24 -98.16%
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