[HEXCAP] YoY Quarter Result on 31-Mar-2009 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -5.38%
YoY- 1.9%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 39,069 34,215 25,962 16,925 18,380 33,053 6,763 33.91%
PBT 11,101 8,937 1,318 3,242 3,148 1,585 1,198 44.87%
Tax -2,690 -2,290 280 -706 -741 -78 -915 19.66%
NP 8,411 6,647 1,598 2,536 2,407 1,507 283 75.90%
-
NP to SH 6,307 4,817 1,676 1,828 1,794 1,179 283 67.67%
-
Tax Rate 24.23% 25.62% -21.24% 21.78% 23.54% 4.92% 76.38% -
Total Cost 30,658 27,568 24,364 14,389 15,973 31,546 6,480 29.53%
-
Net Worth 80,753 87,287 72,699 68,382 65,693 64,365 75,290 1.17%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - 2,898 971 4,180 -
Div Payout % - - - - 161.55% 82.42% 1,477.27% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 80,753 87,287 72,699 68,382 65,693 64,365 75,290 1.17%
NOSH 129,102 129,142 128,923 128,732 128,811 129,560 128,636 0.06%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 21.53% 19.43% 6.16% 14.98% 13.10% 4.56% 4.18% -
ROE 7.81% 5.52% 2.31% 2.67% 2.73% 1.83% 0.38% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 30.26 26.49 20.14 13.15 14.27 25.51 5.26 33.82%
EPS 4.89 3.73 1.30 1.42 1.39 0.91 0.22 67.60%
DPS 0.00 0.00 0.00 0.00 2.25 0.75 3.25 -
NAPS 0.6255 0.6759 0.5639 0.5312 0.51 0.4968 0.5853 1.11%
Adjusted Per Share Value based on latest NOSH - 128,732
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 8.74 7.65 5.81 3.79 4.11 7.40 1.51 33.95%
EPS 1.41 1.08 0.37 0.41 0.40 0.26 0.06 69.16%
DPS 0.00 0.00 0.00 0.00 0.65 0.22 0.94 -
NAPS 0.1807 0.1953 0.1627 0.153 0.147 0.144 0.1684 1.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.78 0.81 0.75 0.38 0.35 0.47 0.80 -
P/RPS 2.58 3.06 3.72 2.89 2.45 1.84 15.22 -25.58%
P/EPS 15.97 21.72 57.69 26.76 25.13 51.65 363.64 -40.57%
EY 6.26 4.60 1.73 3.74 3.98 1.94 0.27 68.78%
DY 0.00 0.00 0.00 0.00 6.43 1.60 4.06 -
P/NAPS 1.25 1.20 1.33 0.72 0.69 0.95 1.37 -1.51%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 26/05/10 29/05/09 29/05/08 18/05/07 24/05/06 -
Price 0.76 0.84 0.69 0.62 0.40 0.44 0.72 -
P/RPS 2.51 3.17 3.43 4.72 2.80 1.72 13.69 -24.60%
P/EPS 15.56 22.52 53.08 43.66 28.72 48.35 327.27 -39.78%
EY 6.43 4.44 1.88 2.29 3.48 2.07 0.31 65.68%
DY 0.00 0.00 0.00 0.00 5.63 1.70 4.51 -
P/NAPS 1.22 1.24 1.22 1.17 0.78 0.89 1.23 -0.13%

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