[HEXCAP] YoY Cumulative Quarter Result on 30-Sep-2013 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 161.66%
YoY- -88.01%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 49,899 54,481 36,978 26,337 53,774 55,689 65,060 -4.32%
PBT 5,728 4,768 1,336 863 12,173 16,306 16,348 -16.02%
Tax -1,506 -1,227 -336 -245 -3,152 -4,131 -4,189 -15.66%
NP 4,222 3,541 1,000 618 9,021 12,175 12,159 -16.14%
-
NP to SH 4,309 4,211 1,378 819 6,828 9,208 8,995 -11.53%
-
Tax Rate 26.29% 25.73% 25.15% 28.39% 25.89% 25.33% 25.62% -
Total Cost 45,677 50,940 35,978 25,719 44,753 43,514 52,901 -2.41%
-
Net Worth 84,172 78,432 72,330 70,601 85,578 64,812 77,896 1.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,225 2,418 1,612 77 1,935 31,593 3,871 -2.99%
Div Payout % 74.84% 57.44% 117.02% 9.45% 28.34% 343.11% 43.04% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 84,172 78,432 72,330 70,601 85,578 64,812 77,896 1.29%
NOSH 161,250 161,250 161,250 129,000 129,000 128,953 129,053 3.77%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.46% 6.50% 2.70% 2.35% 16.78% 21.86% 18.69% -
ROE 5.12% 5.37% 1.91% 1.16% 7.98% 14.21% 11.55% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 30.95 33.79 28.67 20.42 41.69 43.19 50.41 -7.80%
EPS 2.67 2.61 1.07 0.63 5.29 7.14 6.97 -14.76%
DPS 2.00 1.50 1.25 0.06 1.50 24.50 3.00 -6.52%
NAPS 0.522 0.4864 0.5607 0.5473 0.6634 0.5026 0.6036 -2.38%
Adjusted Per Share Value based on latest NOSH - 129,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.16 12.19 8.27 5.89 12.03 12.46 14.56 -4.33%
EPS 0.96 0.94 0.31 0.18 1.53 2.06 2.01 -11.57%
DPS 0.72 0.54 0.36 0.02 0.43 7.07 0.87 -3.10%
NAPS 0.1883 0.1755 0.1618 0.158 0.1915 0.145 0.1743 1.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.575 0.73 0.655 0.735 0.76 0.76 0.70 -
P/RPS 1.86 2.16 2.29 3.60 1.82 1.76 1.39 4.96%
P/EPS 21.52 27.95 61.32 115.77 14.36 10.64 10.04 13.53%
EY 4.65 3.58 1.63 0.86 6.96 9.40 9.96 -11.91%
DY 3.48 2.05 1.91 0.08 1.97 32.24 4.29 -3.42%
P/NAPS 1.10 1.50 1.17 1.34 1.15 1.51 1.16 -0.88%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 26/11/14 28/11/13 21/11/12 22/11/11 10/11/10 -
Price 0.56 0.80 0.60 0.75 0.79 0.80 0.72 -
P/RPS 1.81 2.37 2.09 3.67 1.90 1.85 1.43 4.00%
P/EPS 20.96 30.63 56.17 118.13 14.93 11.20 10.33 12.50%
EY 4.77 3.26 1.78 0.85 6.70 8.93 9.68 -11.11%
DY 3.57 1.87 2.08 0.08 1.90 30.63 4.17 -2.55%
P/NAPS 1.07 1.64 1.07 1.37 1.19 1.59 1.19 -1.75%

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