[HEXCAP] YoY Annualized Quarter 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- 51.05%
YoY- -90.82%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 127,008 61,150 48,918 44,608 81,376 87,865 68,769 10.75%
PBT 19,898 9,560 7,129 3,929 22,698 32,154 20,548 -0.53%
Tax -5,068 -2,174 -1,873 -1,425 -6,584 -13,174 -8,408 -8.08%
NP 14,830 7,385 5,256 2,504 16,114 18,980 12,140 3.38%
-
NP to SH 10,558 5,582 3,685 1,296 14,110 18,980 12,140 -2.29%
-
Tax Rate 25.47% 22.74% 26.27% 36.27% 29.01% 40.97% 40.92% -
Total Cost 112,177 53,765 43,662 42,104 65,261 68,885 56,629 12.05%
-
Net Worth 71,051 68,537 66,930 64,177 80,856 53,284 48,953 6.39%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 7,308 1,734 - - - 9,174 - -
Div Payout % 69.22% 31.08% - - - 48.34% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 71,051 68,537 66,930 64,177 80,856 53,284 48,953 6.39%
NOSH 128,973 128,830 129,158 129,600 129,060 86,012 21,565 34.69%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.68% 12.08% 10.74% 5.61% 19.80% 21.60% 17.65% -
ROE 14.86% 8.15% 5.51% 2.02% 17.45% 35.62% 24.80% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 98.48 47.47 37.87 34.42 63.05 102.15 318.88 -17.76%
EPS 8.19 4.33 2.85 1.00 10.93 22.07 56.29 -27.45%
DPS 5.67 1.35 0.00 0.00 0.00 10.67 0.00 -
NAPS 0.5509 0.532 0.5182 0.4952 0.6265 0.6195 2.27 -21.00%
Adjusted Per Share Value based on latest NOSH - 129,285
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 28.42 13.68 10.94 9.98 18.21 19.66 15.39 10.75%
EPS 2.36 1.25 0.82 0.29 3.16 4.25 2.72 -2.33%
DPS 1.64 0.39 0.00 0.00 0.00 2.05 0.00 -
NAPS 0.159 0.1533 0.1497 0.1436 0.1809 0.1192 0.1095 6.40%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.76 0.31 0.41 0.44 0.76 1.46 2.85 -
P/RPS 0.77 0.65 1.08 1.28 1.21 1.43 0.89 -2.38%
P/EPS 9.28 7.15 14.37 44.00 6.95 6.62 5.06 10.62%
EY 10.77 13.98 6.96 2.27 14.39 15.11 19.75 -9.60%
DY 7.46 4.34 0.00 0.00 0.00 7.31 0.00 -
P/NAPS 1.38 0.58 0.79 0.89 1.21 2.36 1.26 1.52%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 20/02/09 26/02/08 13/02/07 17/03/06 25/02/05 27/02/04 -
Price 0.78 0.31 0.35 0.43 0.77 1.49 2.27 -
P/RPS 0.79 0.65 0.92 1.25 1.22 1.46 0.71 1.79%
P/EPS 9.53 7.15 12.27 43.00 7.04 6.75 4.03 15.40%
EY 10.50 13.98 8.15 2.33 14.20 14.81 24.80 -13.33%
DY 7.26 4.34 0.00 0.00 0.00 7.16 0.00 -
P/NAPS 1.42 0.58 0.68 0.87 1.23 2.41 1.00 6.01%

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