[HEXCAP] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 85.68%
YoY- 51.48%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 88,767 102,343 95,256 45,863 36,689 33,456 61,032 6.43%
PBT 24,571 28,371 14,924 7,170 5,347 2,947 17,024 6.30%
Tax -6,567 -7,429 -3,801 -1,631 -1,405 -1,069 -4,938 4.86%
NP 18,004 20,942 11,123 5,539 3,942 1,878 12,086 6.86%
-
NP to SH 13,603 15,437 7,919 4,187 2,764 972 10,583 4.27%
-
Tax Rate 26.73% 26.19% 25.47% 22.75% 26.28% 36.27% 29.01% -
Total Cost 70,763 81,401 84,133 40,324 32,747 31,578 48,946 6.33%
-
Net Worth 69,241 82,356 71,051 68,537 66,930 64,177 80,856 -2.55%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 31,602 5,803 5,481 1,301 - - - -
Div Payout % 232.32% 37.59% 69.22% 31.08% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 69,241 82,356 71,051 68,537 66,930 64,177 80,856 -2.55%
NOSH 128,989 128,964 128,973 128,830 129,158 129,600 129,060 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 20.28% 20.46% 11.68% 12.08% 10.74% 5.61% 19.80% -
ROE 19.65% 18.74% 11.15% 6.11% 4.13% 1.51% 13.09% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 68.82 79.36 73.86 35.60 28.41 25.81 47.29 6.44%
EPS 10.54 11.97 6.14 3.25 2.14 0.75 8.20 4.27%
DPS 24.50 4.50 4.25 1.01 0.00 0.00 0.00 -
NAPS 0.5368 0.6386 0.5509 0.532 0.5182 0.4952 0.6265 -2.54%
Adjusted Per Share Value based on latest NOSH - 128,800
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 19.86 22.90 21.31 10.26 8.21 7.49 13.65 6.44%
EPS 3.04 3.45 1.77 0.94 0.62 0.22 2.37 4.23%
DPS 7.07 1.30 1.23 0.29 0.00 0.00 0.00 -
NAPS 0.1549 0.1843 0.159 0.1533 0.1497 0.1436 0.1809 -2.55%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.81 0.83 0.76 0.31 0.41 0.44 0.76 -
P/RPS 1.18 1.05 1.03 0.87 1.44 1.70 1.61 -5.04%
P/EPS 7.68 6.93 12.38 9.54 19.16 58.67 9.27 -3.08%
EY 13.02 14.42 8.08 10.48 5.22 1.70 10.79 3.17%
DY 30.25 5.42 5.59 3.26 0.00 0.00 0.00 -
P/NAPS 1.51 1.30 1.38 0.58 0.79 0.89 1.21 3.75%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 17/02/12 25/02/11 24/02/10 20/02/09 26/02/08 13/02/07 17/03/06 -
Price 0.81 0.82 0.78 0.31 0.35 0.43 0.77 -
P/RPS 1.18 1.03 1.06 0.87 1.23 1.67 1.63 -5.23%
P/EPS 7.68 6.85 12.70 9.54 16.36 57.33 9.39 -3.29%
EY 13.02 14.60 7.87 10.48 6.11 1.74 10.65 3.40%
DY 30.25 5.49 5.45 3.26 0.00 0.00 0.00 -
P/NAPS 1.51 1.28 1.42 0.58 0.68 0.87 1.23 3.47%

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