[HEXCAP] YoY Cumulative Quarter Result on 31-Dec-2006 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- 126.57%
YoY- -90.82%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 95,256 45,863 36,689 33,456 61,032 65,899 51,577 10.75%
PBT 14,924 7,170 5,347 2,947 17,024 24,116 15,411 -0.53%
Tax -3,801 -1,631 -1,405 -1,069 -4,938 -9,881 -6,306 -8.08%
NP 11,123 5,539 3,942 1,878 12,086 14,235 9,105 3.38%
-
NP to SH 7,919 4,187 2,764 972 10,583 14,235 9,105 -2.29%
-
Tax Rate 25.47% 22.75% 26.28% 36.27% 29.01% 40.97% 40.92% -
Total Cost 84,133 40,324 32,747 31,578 48,946 51,664 42,472 12.05%
-
Net Worth 71,051 68,537 66,930 64,177 80,856 53,284 48,953 6.39%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,481 1,301 - - - 6,880 - -
Div Payout % 69.22% 31.08% - - - 48.34% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 71,051 68,537 66,930 64,177 80,856 53,284 48,953 6.39%
NOSH 128,973 128,830 129,158 129,600 129,060 86,012 21,565 34.69%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 11.68% 12.08% 10.74% 5.61% 19.80% 21.60% 17.65% -
ROE 11.15% 6.11% 4.13% 1.51% 13.09% 26.72% 18.60% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 73.86 35.60 28.41 25.81 47.29 76.62 239.16 -17.76%
EPS 6.14 3.25 2.14 0.75 8.20 16.55 42.22 -27.46%
DPS 4.25 1.01 0.00 0.00 0.00 8.00 0.00 -
NAPS 0.5509 0.532 0.5182 0.4952 0.6265 0.6195 2.27 -21.00%
Adjusted Per Share Value based on latest NOSH - 129,285
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 21.31 10.26 8.21 7.49 13.65 14.74 11.54 10.75%
EPS 1.77 0.94 0.62 0.22 2.37 3.18 2.04 -2.33%
DPS 1.23 0.29 0.00 0.00 0.00 1.54 0.00 -
NAPS 0.159 0.1533 0.1497 0.1436 0.1809 0.1192 0.1095 6.40%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.76 0.31 0.41 0.44 0.76 1.46 2.85 -
P/RPS 1.03 0.87 1.44 1.70 1.61 1.91 1.19 -2.37%
P/EPS 12.38 9.54 19.16 58.67 9.27 8.82 6.75 10.62%
EY 8.08 10.48 5.22 1.70 10.79 11.34 14.81 -9.59%
DY 5.59 3.26 0.00 0.00 0.00 5.48 0.00 -
P/NAPS 1.38 0.58 0.79 0.89 1.21 2.36 1.26 1.52%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 20/02/09 26/02/08 13/02/07 17/03/06 25/02/05 27/02/04 -
Price 0.78 0.31 0.35 0.43 0.77 1.49 2.27 -
P/RPS 1.06 0.87 1.23 1.67 1.63 1.94 0.95 1.84%
P/EPS 12.70 9.54 16.36 57.33 9.39 9.00 5.38 15.37%
EY 7.87 10.48 6.11 1.74 10.65 11.11 18.60 -13.34%
DY 5.45 3.26 0.00 0.00 0.00 5.37 0.00 -
P/NAPS 1.42 0.58 0.68 0.87 1.23 2.41 1.00 6.01%

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