[HEXCAP] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 8.61%
YoY- 89.13%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 115,533 118,356 136,457 127,008 61,150 48,918 44,608 17.17%
PBT 25,258 32,761 37,828 19,898 9,560 7,129 3,929 36.32%
Tax -6,185 -8,756 -9,905 -5,068 -2,174 -1,873 -1,425 27.69%
NP 19,073 24,005 27,922 14,830 7,385 5,256 2,504 40.22%
-
NP to SH 14,428 18,137 20,582 10,558 5,582 3,685 1,296 49.37%
-
Tax Rate 24.49% 26.73% 26.18% 25.47% 22.74% 26.27% 36.27% -
Total Cost 96,460 94,350 108,534 112,177 53,765 43,662 42,104 14.80%
-
Net Worth 75,387 69,241 82,356 71,051 68,537 66,930 64,177 2.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 21,499 42,136 7,737 7,308 1,734 - - -
Div Payout % 149.02% 232.32% 37.59% 69.22% 31.08% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 75,387 69,241 82,356 71,051 68,537 66,930 64,177 2.71%
NOSH 129,000 128,989 128,964 128,973 128,830 129,158 129,600 -0.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.51% 20.28% 20.46% 11.68% 12.08% 10.74% 5.61% -
ROE 19.14% 26.19% 24.99% 14.86% 8.15% 5.51% 2.02% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 89.56 91.76 105.81 98.48 47.47 37.87 34.42 17.26%
EPS 11.19 14.05 15.96 8.19 4.33 2.85 1.00 49.50%
DPS 16.67 32.67 6.00 5.67 1.35 0.00 0.00 -
NAPS 0.5844 0.5368 0.6386 0.5509 0.532 0.5182 0.4952 2.79%
Adjusted Per Share Value based on latest NOSH - 128,987
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.85 26.48 30.53 28.42 13.68 10.94 9.98 17.17%
EPS 3.23 4.06 4.60 2.36 1.25 0.82 0.29 49.38%
DPS 4.81 9.43 1.73 1.64 0.39 0.00 0.00 -
NAPS 0.1687 0.1549 0.1843 0.159 0.1533 0.1497 0.1436 2.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.76 0.81 0.83 0.76 0.31 0.41 0.44 -
P/RPS 0.85 0.88 0.78 0.77 0.65 1.08 1.28 -6.58%
P/EPS 6.80 5.76 5.20 9.28 7.15 14.37 44.00 -26.72%
EY 14.72 17.36 19.23 10.77 13.98 6.96 2.27 36.51%
DY 21.93 40.33 7.23 7.46 4.34 0.00 0.00 -
P/NAPS 1.30 1.51 1.30 1.38 0.58 0.79 0.89 6.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 17/02/12 25/02/11 24/02/10 20/02/09 26/02/08 13/02/07 -
Price 0.755 0.81 0.82 0.78 0.31 0.35 0.43 -
P/RPS 0.84 0.88 0.77 0.79 0.65 0.92 1.25 -6.40%
P/EPS 6.75 5.76 5.14 9.53 7.15 12.27 43.00 -26.53%
EY 14.81 17.36 19.46 10.50 13.98 8.15 2.33 36.06%
DY 22.08 40.33 7.32 7.26 4.34 0.00 0.00 -
P/NAPS 1.29 1.51 1.28 1.42 0.58 0.68 0.87 6.77%

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