[HEXCAP] YoY Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 76.95%
YoY- 184.36%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 102,343 95,256 45,863 36,689 33,456 61,032 65,899 7.60%
PBT 28,371 14,924 7,170 5,347 2,947 17,024 24,116 2.74%
Tax -7,429 -3,801 -1,631 -1,405 -1,069 -4,938 -9,881 -4.64%
NP 20,942 11,123 5,539 3,942 1,878 12,086 14,235 6.64%
-
NP to SH 15,437 7,919 4,187 2,764 972 10,583 14,235 1.35%
-
Tax Rate 26.19% 25.47% 22.75% 26.28% 36.27% 29.01% 40.97% -
Total Cost 81,401 84,133 40,324 32,747 31,578 48,946 51,664 7.86%
-
Net Worth 82,356 71,051 68,537 66,930 64,177 80,856 53,284 7.52%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,803 5,481 1,301 - - - 6,880 -2.79%
Div Payout % 37.59% 69.22% 31.08% - - - 48.34% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 82,356 71,051 68,537 66,930 64,177 80,856 53,284 7.52%
NOSH 128,964 128,973 128,830 129,158 129,600 129,060 86,012 6.98%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 20.46% 11.68% 12.08% 10.74% 5.61% 19.80% 21.60% -
ROE 18.74% 11.15% 6.11% 4.13% 1.51% 13.09% 26.72% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 79.36 73.86 35.60 28.41 25.81 47.29 76.62 0.58%
EPS 11.97 6.14 3.25 2.14 0.75 8.20 16.55 -5.25%
DPS 4.50 4.25 1.01 0.00 0.00 0.00 8.00 -9.13%
NAPS 0.6386 0.5509 0.532 0.5182 0.4952 0.6265 0.6195 0.50%
Adjusted Per Share Value based on latest NOSH - 129,247
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 22.90 21.31 10.26 8.21 7.49 13.65 14.74 7.61%
EPS 3.45 1.77 0.94 0.62 0.22 2.37 3.18 1.36%
DPS 1.30 1.23 0.29 0.00 0.00 0.00 1.54 -2.78%
NAPS 0.1843 0.159 0.1533 0.1497 0.1436 0.1809 0.1192 7.52%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.83 0.76 0.31 0.41 0.44 0.76 1.46 -
P/RPS 1.05 1.03 0.87 1.44 1.70 1.61 1.91 -9.48%
P/EPS 6.93 12.38 9.54 19.16 58.67 9.27 8.82 -3.93%
EY 14.42 8.08 10.48 5.22 1.70 10.79 11.34 4.08%
DY 5.42 5.59 3.26 0.00 0.00 0.00 5.48 -0.18%
P/NAPS 1.30 1.38 0.58 0.79 0.89 1.21 2.36 -9.45%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 20/02/09 26/02/08 13/02/07 17/03/06 25/02/05 -
Price 0.82 0.78 0.31 0.35 0.43 0.77 1.49 -
P/RPS 1.03 1.06 0.87 1.23 1.67 1.63 1.94 -10.01%
P/EPS 6.85 12.70 9.54 16.36 57.33 9.39 9.00 -4.44%
EY 14.60 7.87 10.48 6.11 1.74 10.65 11.11 4.65%
DY 5.49 5.45 3.26 0.00 0.00 0.00 5.37 0.36%
P/NAPS 1.28 1.42 0.58 0.68 0.87 1.23 2.41 -10.00%

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