[HEXCAP] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
10-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 15.17%
YoY- 85.04%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 52,674 107,548 111,378 130,120 118,176 55,762 49,308 1.10%
PBT 1,726 24,346 32,612 32,696 18,904 8,972 5,958 -18.64%
Tax -490 -6,304 -8,262 -8,378 -5,314 -2,538 -1,568 -17.60%
NP 1,236 18,042 24,350 24,318 13,590 6,434 4,390 -19.02%
-
NP to SH 1,638 13,656 18,416 17,990 9,722 4,510 3,124 -10.19%
-
Tax Rate 28.39% 25.89% 25.33% 25.62% 28.11% 28.29% 26.32% -
Total Cost 51,438 89,506 87,028 105,802 104,586 49,328 44,918 2.28%
-
Net Worth 70,601 85,578 64,812 77,896 69,910 66,619 65,694 1.20%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 154 3,870 63,187 7,743 3,868 2,602 - -
Div Payout % 9.45% 28.34% 343.11% 43.04% 39.79% 57.71% - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 70,601 85,578 64,812 77,896 69,910 66,619 65,694 1.20%
NOSH 129,000 129,000 128,953 129,053 128,938 128,857 129,090 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.35% 16.78% 21.86% 18.69% 11.50% 11.54% 8.90% -
ROE 2.32% 15.96% 28.41% 23.09% 13.91% 6.77% 4.76% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 40.83 83.37 86.37 100.83 91.65 43.27 38.20 1.11%
EPS 1.26 10.58 14.28 13.94 7.54 3.50 2.42 -10.29%
DPS 0.12 3.00 49.00 6.00 3.00 2.02 0.00 -
NAPS 0.5473 0.6634 0.5026 0.6036 0.5422 0.517 0.5089 1.21%
Adjusted Per Share Value based on latest NOSH - 128,860
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 11.78 24.06 24.92 29.11 26.44 12.48 11.03 1.10%
EPS 0.37 3.06 4.12 4.02 2.18 1.01 0.70 -10.07%
DPS 0.03 0.87 14.14 1.73 0.87 0.58 0.00 -
NAPS 0.158 0.1915 0.145 0.1743 0.1564 0.149 0.147 1.20%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.735 0.76 0.76 0.70 0.78 0.35 0.45 -
P/RPS 1.80 0.91 0.88 0.69 0.85 0.81 1.18 7.28%
P/EPS 57.88 7.18 5.32 5.02 10.34 10.00 18.60 20.80%
EY 1.73 13.93 18.79 19.91 9.67 10.00 5.38 -17.21%
DY 0.16 3.95 64.47 8.57 3.85 5.77 0.00 -
P/NAPS 1.34 1.15 1.51 1.16 1.44 0.68 0.88 7.25%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 21/11/12 22/11/11 10/11/10 25/11/09 24/11/08 21/11/07 -
Price 0.75 0.79 0.80 0.72 0.72 0.35 0.41 -
P/RPS 1.84 0.95 0.93 0.71 0.79 0.81 1.07 9.44%
P/EPS 59.07 7.46 5.60 5.16 9.55 10.00 16.94 23.11%
EY 1.69 13.40 17.85 19.36 10.47 10.00 5.90 -18.79%
DY 0.16 3.80 61.25 8.33 4.17 5.77 0.00 -
P/NAPS 1.37 1.19 1.59 1.19 1.33 0.68 0.81 9.14%

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