[HEXCAP] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 0.57%
YoY- 31.97%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 112,181 93,995 77,066 62,781 64,236 58,289 57,140 56.59%
PBT 18,165 15,378 13,667 10,412 10,318 10,002 10,139 47.35%
Tax -4,507 -3,725 -3,140 -2,337 -2,372 -2,631 -2,606 43.93%
NP 13,658 11,653 10,527 8,075 7,946 7,371 7,533 48.52%
-
NP to SH 9,746 8,621 7,860 6,015 5,981 5,251 5,431 47.51%
-
Tax Rate 24.81% 24.22% 22.98% 22.45% 22.99% 26.30% 25.70% -
Total Cost 98,523 82,342 66,539 54,706 56,290 50,918 49,607 57.80%
-
Net Worth 71,059 70,068 69,721 68,382 68,521 66,890 66,333 4.68%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,482 3,547 2,915 1,306 4,205 4,205 2,898 52.77%
Div Payout % 56.25% 41.15% 37.10% 21.72% 70.31% 80.08% 53.36% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 71,059 70,068 69,721 68,382 68,521 66,890 66,333 4.68%
NOSH 128,987 129,230 128,733 128,732 128,800 129,381 128,205 0.40%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.17% 12.40% 13.66% 12.86% 12.37% 12.65% 13.18% -
ROE 13.72% 12.30% 11.27% 8.80% 8.73% 7.85% 8.19% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 86.97 72.73 59.86 48.77 49.87 45.05 44.57 55.96%
EPS 7.56 6.67 6.11 4.67 4.64 4.06 4.24 46.88%
DPS 4.25 2.75 2.26 1.01 3.26 3.26 2.25 52.62%
NAPS 0.5509 0.5422 0.5416 0.5312 0.532 0.517 0.5174 4.25%
Adjusted Per Share Value based on latest NOSH - 128,732
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 25.10 21.03 17.24 14.05 14.37 13.04 12.78 56.63%
EPS 2.18 1.93 1.76 1.35 1.34 1.17 1.22 47.09%
DPS 1.23 0.79 0.65 0.29 0.94 0.94 0.65 52.81%
NAPS 0.159 0.1568 0.156 0.153 0.1533 0.1497 0.1484 4.69%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.76 0.78 0.69 0.38 0.31 0.35 0.36 -
P/RPS 0.87 1.07 1.15 0.78 0.62 0.78 0.81 4.86%
P/EPS 10.06 11.69 11.30 8.13 6.68 8.62 8.50 11.85%
EY 9.94 8.55 8.85 12.30 14.98 11.60 11.77 -10.62%
DY 5.59 3.53 3.28 2.66 10.52 9.31 6.25 -7.15%
P/NAPS 1.38 1.44 1.27 0.72 0.58 0.68 0.70 57.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 31/07/09 29/05/09 20/02/09 24/11/08 22/07/08 -
Price 0.78 0.72 0.71 0.62 0.31 0.35 0.40 -
P/RPS 0.90 0.99 1.19 1.27 0.62 0.78 0.90 0.00%
P/EPS 10.32 10.79 11.63 13.27 6.68 8.62 9.44 6.10%
EY 9.69 9.27 8.60 7.54 14.98 11.60 10.59 -5.73%
DY 5.45 3.82 3.18 1.63 10.52 9.31 5.63 -2.13%
P/NAPS 1.42 1.33 1.31 1.17 0.58 0.68 0.77 50.21%

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