[HEXCAP] YoY Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 53.36%
YoY- -88.39%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 71,002 83,609 56,496 35,064 86,650 88,767 102,343 -5.90%
PBT 6,658 7,787 2,826 1,315 18,944 24,571 28,371 -21.44%
Tax -1,930 -1,891 -758 -345 -4,639 -6,567 -7,429 -20.10%
NP 4,728 5,896 2,068 970 14,305 18,004 20,942 -21.94%
-
NP to SH 5,592 6,909 2,577 1,256 10,821 13,603 15,437 -15.55%
-
Tax Rate 28.99% 24.28% 26.82% 26.24% 24.49% 26.73% 26.19% -
Total Cost 66,274 77,713 54,428 34,094 72,345 70,763 81,401 -3.36%
-
Net Worth 87,445 81,108 75,739 71,040 75,387 69,241 82,356 1.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 3,225 2,418 2,015 77 16,125 31,602 5,803 -9.31%
Div Payout % 57.67% 35.01% 78.22% 6.16% 149.02% 232.32% 37.59% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 87,445 81,108 75,739 71,040 75,387 69,241 82,356 1.00%
NOSH 161,250 161,250 161,250 129,000 129,000 128,989 128,964 3.79%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.66% 7.05% 3.66% 2.77% 16.51% 20.28% 20.46% -
ROE 6.39% 8.52% 3.40% 1.77% 14.35% 19.65% 18.74% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 44.03 51.85 35.04 27.18 67.17 68.82 79.36 -9.34%
EPS 3.47 4.28 1.60 0.97 8.39 10.54 11.97 -18.63%
DPS 2.00 1.50 1.25 0.06 12.50 24.50 4.50 -12.63%
NAPS 0.5423 0.503 0.4697 0.5507 0.5844 0.5368 0.6386 -2.68%
Adjusted Per Share Value based on latest NOSH - 129,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 15.89 18.71 12.64 7.84 19.39 19.86 22.90 -5.90%
EPS 1.25 1.55 0.58 0.28 2.42 3.04 3.45 -15.55%
DPS 0.72 0.54 0.45 0.02 3.61 7.07 1.30 -9.37%
NAPS 0.1956 0.1815 0.1695 0.1589 0.1687 0.1549 0.1843 0.99%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.60 0.765 0.595 0.745 0.76 0.81 0.83 -
P/RPS 1.36 1.48 1.70 2.74 1.13 1.18 1.05 4.40%
P/EPS 17.30 17.85 37.23 76.52 9.06 7.68 6.93 16.45%
EY 5.78 5.60 2.69 1.31 11.04 13.02 14.42 -14.12%
DY 3.33 1.96 2.10 0.08 16.45 30.25 5.42 -7.79%
P/NAPS 1.11 1.52 1.27 1.35 1.30 1.51 1.30 -2.59%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 19/02/16 11/02/15 24/02/14 28/02/13 17/02/12 25/02/11 -
Price 0.655 0.755 0.58 0.745 0.755 0.81 0.82 -
P/RPS 1.49 1.46 1.66 2.74 1.12 1.18 1.03 6.34%
P/EPS 18.89 17.62 36.29 76.52 9.00 7.68 6.85 18.40%
EY 5.29 5.68 2.76 1.31 11.11 13.02 14.60 -15.55%
DY 3.05 1.99 2.16 0.08 16.56 30.25 5.49 -9.32%
P/NAPS 1.21 1.50 1.23 1.35 1.29 1.51 1.28 -0.93%

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