[HEXCAP] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 51.64%
YoY- 58.23%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 32,876 33,078 37,283 36,168 17,982 12,035 10,184 21.54%
PBT 6,771 8,265 12,023 5,471 2,684 2,368 1,169 33.97%
Tax -1,487 -2,436 -3,240 -1,144 -362 -621 -333 28.29%
NP 5,284 5,829 8,783 4,327 2,322 1,747 836 35.93%
-
NP to SH 3,993 4,395 6,442 3,057 1,932 1,202 543 39.40%
-
Tax Rate 21.96% 29.47% 26.95% 20.91% 13.49% 26.22% 28.49% -
Total Cost 27,592 27,249 28,500 31,841 15,660 10,288 9,348 19.74%
-
Net Worth 75,387 69,281 82,442 71,059 68,521 66,975 64,022 2.75%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 1,936 1,934 - - - -
Div Payout % - - 30.06% 63.29% - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 75,387 69,281 82,442 71,059 68,521 66,975 64,022 2.75%
NOSH 129,000 129,064 129,098 128,987 128,800 129,247 129,285 -0.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.07% 17.62% 23.56% 11.96% 12.91% 14.52% 8.21% -
ROE 5.30% 6.34% 7.81% 4.30% 2.82% 1.79% 0.85% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 25.49 25.63 28.88 28.04 13.96 9.31 7.88 21.58%
EPS 3.10 3.41 4.99 2.37 1.50 0.93 0.42 39.49%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.5844 0.5368 0.6386 0.5509 0.532 0.5182 0.4952 2.79%
Adjusted Per Share Value based on latest NOSH - 128,987
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.36 7.40 8.34 8.09 4.02 2.69 2.28 21.54%
EPS 0.89 0.98 1.44 0.68 0.43 0.27 0.12 39.60%
DPS 0.00 0.00 0.43 0.43 0.00 0.00 0.00 -
NAPS 0.1687 0.155 0.1844 0.159 0.1533 0.1498 0.1432 2.76%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.76 0.81 0.83 0.76 0.31 0.41 0.44 -
P/RPS 2.98 3.16 2.87 2.71 2.22 4.40 5.59 -9.94%
P/EPS 24.55 23.79 16.63 32.07 20.67 44.09 104.76 -21.46%
EY 4.07 4.20 6.01 3.12 4.84 2.27 0.95 27.41%
DY 0.00 0.00 1.81 1.97 0.00 0.00 0.00 -
P/NAPS 1.30 1.51 1.30 1.38 0.58 0.79 0.89 6.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 17/02/12 25/02/11 24/02/10 20/02/09 26/02/08 13/02/07 -
Price 0.755 0.81 0.82 0.78 0.31 0.35 0.43 -
P/RPS 2.96 3.16 2.84 2.78 2.22 3.76 5.46 -9.69%
P/EPS 24.39 23.79 16.43 32.91 20.67 37.63 102.38 -21.24%
EY 4.10 4.20 6.09 3.04 4.84 2.66 0.98 26.91%
DY 0.00 0.00 1.83 1.92 0.00 0.00 0.00 -
P/NAPS 1.29 1.51 1.28 1.42 0.58 0.68 0.87 6.77%

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