[HEXCAP] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -29.14%
YoY- 60.64%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 27,049 22,638 34,461 32,894 15,965 14,816 16,239 8.86%
PBT 6,697 6,668 9,283 4,289 2,578 2,715 2,079 21.50%
Tax -1,765 -1,709 -2,360 -1,323 -738 -713 -710 16.37%
NP 4,932 4,959 6,923 2,966 1,840 2,002 1,369 23.78%
-
NP to SH 3,735 3,792 5,090 2,016 1,255 1,435 979 24.97%
-
Tax Rate 26.36% 25.63% 25.42% 30.85% 28.63% 26.26% 34.15% -
Total Cost 22,117 17,679 27,538 29,928 14,125 12,814 14,870 6.83%
-
Net Worth 85,578 64,929 77,780 70,068 66,890 65,790 63,248 5.16%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 29,066 1,932 1,938 1,306 - - -
Div Payout % - 766.53% 37.97% 96.15% 104.12% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 85,578 64,929 77,780 70,068 66,890 65,790 63,248 5.16%
NOSH 129,000 129,186 128,860 129,230 129,381 129,279 128,815 0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 18.23% 21.91% 20.09% 9.02% 11.53% 13.51% 8.43% -
ROE 4.36% 5.84% 6.54% 2.88% 1.88% 2.18% 1.55% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.97 17.52 26.74 25.45 12.34 11.46 12.61 8.83%
EPS 2.90 2.94 3.95 1.56 0.97 1.11 0.76 24.98%
DPS 0.00 22.50 1.50 1.50 1.01 0.00 0.00 -
NAPS 0.6634 0.5026 0.6036 0.5422 0.517 0.5089 0.491 5.13%
Adjusted Per Share Value based on latest NOSH - 129,230
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 6.05 5.06 7.71 7.36 3.57 3.31 3.63 8.87%
EPS 0.84 0.85 1.14 0.45 0.28 0.32 0.22 24.99%
DPS 0.00 6.50 0.43 0.43 0.29 0.00 0.00 -
NAPS 0.1915 0.1453 0.174 0.1568 0.1497 0.1472 0.1415 5.16%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.76 0.76 0.70 0.78 0.35 0.45 0.43 -
P/RPS 3.62 4.34 2.62 3.06 2.84 3.93 3.41 1.00%
P/EPS 26.25 25.89 17.72 50.00 36.08 40.54 56.58 -12.00%
EY 3.81 3.86 5.64 2.00 2.77 2.47 1.77 13.61%
DY 0.00 29.61 2.14 1.92 2.89 0.00 0.00 -
P/NAPS 1.15 1.51 1.16 1.44 0.68 0.88 0.88 4.55%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 22/11/11 10/11/10 25/11/09 24/11/08 21/11/07 24/11/06 -
Price 0.79 0.80 0.72 0.72 0.35 0.41 0.44 -
P/RPS 3.77 4.57 2.69 2.83 2.84 3.58 3.49 1.29%
P/EPS 27.29 27.25 18.23 46.15 36.08 36.94 57.89 -11.76%
EY 3.66 3.67 5.49 2.17 2.77 2.71 1.73 13.28%
DY 0.00 28.13 2.08 2.08 2.89 0.00 0.00 -
P/NAPS 1.19 1.59 1.19 1.33 0.68 0.81 0.90 4.76%

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