[HEXCAP] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -53.5%
YoY- 184.5%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 26,725 33,051 30,599 26,194 11,909 9,838 7,033 24.89%
PBT 5,476 9,638 7,065 5,163 1,908 264 -301 -
Tax -1,387 -2,422 -1,829 -1,334 -531 -71 -26 93.90%
NP 4,089 7,216 5,236 3,829 1,377 193 -327 -
-
NP to SH 3,093 5,416 3,905 2,845 1,000 127 -550 -
-
Tax Rate 25.33% 25.13% 25.89% 25.84% 27.83% 26.89% - -
Total Cost 22,636 25,835 25,363 22,365 10,532 9,645 7,360 20.57%
-
Net Worth 81,850 90,109 74,658 69,721 66,333 63,220 61,830 4.78%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 1,935 2,581 1,933 1,609 - - - -
Div Payout % 62.56% 47.67% 49.50% 56.56% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 81,850 90,109 74,658 69,721 66,333 63,220 61,830 4.78%
NOSH 129,000 129,097 128,877 128,733 128,205 126,999 127,906 0.14%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.30% 21.83% 17.11% 14.62% 11.56% 1.96% -4.65% -
ROE 3.78% 6.01% 5.23% 4.08% 1.51% 0.20% -0.89% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 20.72 25.60 23.74 20.35 9.29 7.75 5.50 24.71%
EPS 2.40 4.20 3.03 2.21 0.78 0.10 -0.43 -
DPS 1.50 2.00 1.50 1.25 0.00 0.00 0.00 -
NAPS 0.6345 0.698 0.5793 0.5416 0.5174 0.4978 0.4834 4.63%
Adjusted Per Share Value based on latest NOSH - 128,733
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.98 7.39 6.85 5.86 2.66 2.20 1.57 24.94%
EPS 0.69 1.21 0.87 0.64 0.22 0.03 -0.12 -
DPS 0.43 0.58 0.43 0.36 0.00 0.00 0.00 -
NAPS 0.1831 0.2016 0.167 0.156 0.1484 0.1414 0.1383 4.78%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.79 0.82 0.70 0.69 0.36 0.41 0.63 -
P/RPS 3.81 3.20 2.95 3.39 3.88 5.29 11.46 -16.75%
P/EPS 32.95 19.55 23.10 31.22 46.15 410.00 -146.51 -
EY 3.04 5.12 4.33 3.20 2.17 0.24 -0.68 -
DY 1.90 2.44 2.14 1.81 0.00 0.00 0.00 -
P/NAPS 1.25 1.17 1.21 1.27 0.70 0.82 1.30 -0.65%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 20/07/12 20/07/11 28/07/10 31/07/09 22/07/08 27/07/07 02/08/06 -
Price 0.81 0.81 0.71 0.71 0.40 0.44 0.57 -
P/RPS 3.91 3.16 2.99 3.49 4.31 5.68 10.37 -14.99%
P/EPS 33.78 19.31 23.43 32.13 51.28 440.00 -132.56 -
EY 2.96 5.18 4.27 3.11 1.95 0.23 -0.75 -
DY 1.85 2.47 2.11 1.76 0.00 0.00 0.00 -
P/NAPS 1.28 1.16 1.23 1.31 0.77 0.88 1.18 1.36%

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