[HEXCAP] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 207.59%
YoY- 68.25%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 45,141 49,899 54,481 36,978 26,337 53,774 55,689 -3.43%
PBT -608 5,728 4,768 1,336 863 12,173 16,306 -
Tax -569 -1,506 -1,227 -336 -245 -3,152 -4,131 -28.11%
NP -1,177 4,222 3,541 1,000 618 9,021 12,175 -
-
NP to SH -155 4,309 4,211 1,378 819 6,828 9,208 -
-
Tax Rate - 26.29% 25.73% 25.15% 28.39% 25.89% 25.33% -
Total Cost 46,318 45,677 50,940 35,978 25,719 44,753 43,514 1.04%
-
Net Worth 84,059 84,172 78,432 72,330 70,601 85,578 64,812 4.42%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 32 3,225 2,418 1,612 77 1,935 31,593 -68.27%
Div Payout % 0.00% 74.84% 57.44% 117.02% 9.45% 28.34% 343.11% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 84,059 84,172 78,432 72,330 70,601 85,578 64,812 4.42%
NOSH 161,249 161,250 161,250 161,250 129,000 129,000 128,953 3.79%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -2.61% 8.46% 6.50% 2.70% 2.35% 16.78% 21.86% -
ROE -0.18% 5.12% 5.37% 1.91% 1.16% 7.98% 14.21% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.99 30.95 33.79 28.67 20.42 41.69 43.19 -6.96%
EPS -0.10 2.67 2.61 1.07 0.63 5.29 7.14 -
DPS 0.02 2.00 1.50 1.25 0.06 1.50 24.50 -69.39%
NAPS 0.5213 0.522 0.4864 0.5607 0.5473 0.6634 0.5026 0.61%
Adjusted Per Share Value based on latest NOSH - 161,250
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.10 11.16 12.19 8.27 5.89 12.03 12.46 -3.43%
EPS -0.03 0.96 0.94 0.31 0.18 1.53 2.06 -
DPS 0.01 0.72 0.54 0.36 0.02 0.43 7.07 -66.46%
NAPS 0.1881 0.1883 0.1755 0.1618 0.158 0.1915 0.145 4.42%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.55 0.575 0.73 0.655 0.735 0.76 0.76 -
P/RPS 1.96 1.86 2.16 2.29 3.60 1.82 1.76 1.80%
P/EPS -572.18 21.52 27.95 61.32 115.77 14.36 10.64 -
EY -0.17 4.65 3.58 1.63 0.86 6.96 9.40 -
DY 0.04 3.48 2.05 1.91 0.08 1.97 32.24 -67.18%
P/NAPS 1.06 1.10 1.50 1.17 1.34 1.15 1.51 -5.72%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 22/11/17 30/11/16 27/11/15 26/11/14 28/11/13 21/11/12 22/11/11 -
Price 0.495 0.56 0.80 0.60 0.75 0.79 0.80 -
P/RPS 1.77 1.81 2.37 2.09 3.67 1.90 1.85 -0.73%
P/EPS -514.96 20.96 30.63 56.17 118.13 14.93 11.20 -
EY -0.19 4.77 3.26 1.78 0.85 6.70 8.93 -
DY 0.04 3.57 1.87 2.08 0.08 1.90 30.63 -66.90%
P/NAPS 0.95 1.07 1.64 1.07 1.37 1.19 1.59 -8.21%

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