[HEXCAP] YoY Annualized Quarter Result on 31-Dec-2007 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 17.97%
YoY- 184.36%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 136,457 127,008 61,150 48,918 44,608 81,376 87,865 7.60%
PBT 37,828 19,898 9,560 7,129 3,929 22,698 32,154 2.74%
Tax -9,905 -5,068 -2,174 -1,873 -1,425 -6,584 -13,174 -4.64%
NP 27,922 14,830 7,385 5,256 2,504 16,114 18,980 6.64%
-
NP to SH 20,582 10,558 5,582 3,685 1,296 14,110 18,980 1.35%
-
Tax Rate 26.18% 25.47% 22.74% 26.27% 36.27% 29.01% 40.97% -
Total Cost 108,534 112,177 53,765 43,662 42,104 65,261 68,885 7.86%
-
Net Worth 82,356 71,051 68,537 66,930 64,177 80,856 53,284 7.52%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 7,737 7,308 1,734 - - - 9,174 -2.79%
Div Payout % 37.59% 69.22% 31.08% - - - 48.34% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 82,356 71,051 68,537 66,930 64,177 80,856 53,284 7.52%
NOSH 128,964 128,973 128,830 129,158 129,600 129,060 86,012 6.98%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 20.46% 11.68% 12.08% 10.74% 5.61% 19.80% 21.60% -
ROE 24.99% 14.86% 8.15% 5.51% 2.02% 17.45% 35.62% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 105.81 98.48 47.47 37.87 34.42 63.05 102.15 0.58%
EPS 15.96 8.19 4.33 2.85 1.00 10.93 22.07 -5.25%
DPS 6.00 5.67 1.35 0.00 0.00 0.00 10.67 -9.14%
NAPS 0.6386 0.5509 0.532 0.5182 0.4952 0.6265 0.6195 0.50%
Adjusted Per Share Value based on latest NOSH - 129,247
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 30.53 28.42 13.68 10.94 9.98 18.21 19.66 7.60%
EPS 4.60 2.36 1.25 0.82 0.29 3.16 4.25 1.32%
DPS 1.73 1.64 0.39 0.00 0.00 0.00 2.05 -2.78%
NAPS 0.1843 0.159 0.1533 0.1497 0.1436 0.1809 0.1192 7.52%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.83 0.76 0.31 0.41 0.44 0.76 1.46 -
P/RPS 0.78 0.77 0.65 1.08 1.28 1.21 1.43 -9.60%
P/EPS 5.20 9.28 7.15 14.37 44.00 6.95 6.62 -3.94%
EY 19.23 10.77 13.98 6.96 2.27 14.39 15.11 4.09%
DY 7.23 7.46 4.34 0.00 0.00 0.00 7.31 -0.18%
P/NAPS 1.30 1.38 0.58 0.79 0.89 1.21 2.36 -9.45%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 20/02/09 26/02/08 13/02/07 17/03/06 25/02/05 -
Price 0.82 0.78 0.31 0.35 0.43 0.77 1.49 -
P/RPS 0.77 0.79 0.65 0.92 1.25 1.22 1.46 -10.11%
P/EPS 5.14 9.53 7.15 12.27 43.00 7.04 6.75 -4.43%
EY 19.46 10.50 13.98 8.15 2.33 14.20 14.81 4.65%
DY 7.32 7.26 4.34 0.00 0.00 0.00 7.16 0.36%
P/NAPS 1.28 1.42 0.58 0.68 0.87 1.23 2.41 -10.00%

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