[HEXCAP] YoY Quarter Result on 31-Mar-2010 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -45.18%
YoY- -8.32%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 19,605 39,069 34,215 25,962 16,925 18,380 33,053 -8.33%
PBT 3,155 11,101 8,937 1,318 3,242 3,148 1,585 12.14%
Tax -647 -2,690 -2,290 280 -706 -741 -78 42.23%
NP 2,508 8,411 6,647 1,598 2,536 2,407 1,507 8.85%
-
NP to SH 2,136 6,307 4,817 1,676 1,828 1,794 1,179 10.40%
-
Tax Rate 20.51% 24.23% 25.62% -21.24% 21.78% 23.54% 4.92% -
Total Cost 17,097 30,658 27,568 24,364 14,389 15,973 31,546 -9.69%
-
Net Worth 77,516 80,753 87,287 72,699 68,382 65,693 64,365 3.14%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 2,898 971 -
Div Payout % - - - - - 161.55% 82.42% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 77,516 80,753 87,287 72,699 68,382 65,693 64,365 3.14%
NOSH 129,000 129,102 129,142 128,923 128,732 128,811 129,560 -0.07%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.79% 21.53% 19.43% 6.16% 14.98% 13.10% 4.56% -
ROE 2.76% 7.81% 5.52% 2.31% 2.67% 2.73% 1.83% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.20 30.26 26.49 20.14 13.15 14.27 25.51 -8.26%
EPS 1.66 4.89 3.73 1.30 1.42 1.39 0.91 10.52%
DPS 0.00 0.00 0.00 0.00 0.00 2.25 0.75 -
NAPS 0.6009 0.6255 0.6759 0.5639 0.5312 0.51 0.4968 3.21%
Adjusted Per Share Value based on latest NOSH - 128,923
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.39 8.74 7.65 5.81 3.79 4.11 7.40 -8.32%
EPS 0.48 1.41 1.08 0.37 0.41 0.40 0.26 10.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.65 0.22 -
NAPS 0.1734 0.1807 0.1953 0.1627 0.153 0.147 0.144 3.14%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.745 0.78 0.81 0.75 0.38 0.35 0.47 -
P/RPS 4.90 2.58 3.06 3.72 2.89 2.45 1.84 17.71%
P/EPS 44.99 15.97 21.72 57.69 26.76 25.13 51.65 -2.27%
EY 2.22 6.26 4.60 1.73 3.74 3.98 1.94 2.27%
DY 0.00 0.00 0.00 0.00 0.00 6.43 1.60 -
P/NAPS 1.24 1.25 1.20 1.33 0.72 0.69 0.95 4.53%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 27/05/11 26/05/10 29/05/09 29/05/08 18/05/07 -
Price 0.82 0.76 0.84 0.69 0.62 0.40 0.44 -
P/RPS 5.40 2.51 3.17 3.43 4.72 2.80 1.72 20.98%
P/EPS 49.52 15.56 22.52 53.08 43.66 28.72 48.35 0.39%
EY 2.02 6.43 4.44 1.88 2.29 3.48 2.07 -0.40%
DY 0.00 0.00 0.00 0.00 0.00 5.63 1.70 -
P/NAPS 1.36 1.22 1.24 1.22 1.17 0.78 0.89 7.31%

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