[HEXCAP] YoY TTM Result on 31-Mar-2007 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
QoQ- 71.39%
YoY- -80.2%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 121,218 62,781 55,069 66,509 67,795 78,291 20,453 34.50%
PBT 16,241 10,412 8,495 4,532 18,222 26,751 4,845 22.32%
Tax -3,521 -2,337 -2,146 -1,147 -5,457 -9,540 -418 42.61%
NP 12,720 8,075 6,349 3,385 12,765 17,211 4,427 19.22%
-
NP to SH 9,594 6,015 4,558 2,151 10,866 17,211 4,427 13.75%
-
Tax Rate 21.68% 22.45% 25.26% 25.31% 29.95% 35.66% 8.63% -
Total Cost 108,498 54,706 48,720 63,124 55,030 61,080 16,026 37.52%
-
Net Worth 72,699 68,382 65,693 64,365 75,290 56,260 35,812 12.51%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,482 1,306 2,898 971 4,180 13,762 3,420 8.17%
Div Payout % 57.14% 21.72% 63.59% 45.17% 38.47% 79.96% 77.27% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 72,699 68,382 65,693 64,365 75,290 56,260 35,812 12.51%
NOSH 128,923 128,732 128,811 129,560 128,636 86,011 67,077 11.49%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.49% 12.86% 11.53% 5.09% 18.83% 21.98% 21.64% -
ROE 13.20% 8.80% 6.94% 3.34% 14.43% 30.59% 12.36% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 94.02 48.77 42.75 51.33 52.70 91.02 30.49 20.63%
EPS 7.44 4.67 3.54 1.66 8.45 20.01 6.60 2.01%
DPS 4.25 1.01 2.25 0.75 3.25 16.00 5.10 -2.99%
NAPS 0.5639 0.5312 0.51 0.4968 0.5853 0.6541 0.5339 0.91%
Adjusted Per Share Value based on latest NOSH - 129,560
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 27.12 14.05 12.32 14.88 15.17 17.52 4.58 34.48%
EPS 2.15 1.35 1.02 0.48 2.43 3.85 0.99 13.79%
DPS 1.23 0.29 0.65 0.22 0.94 3.08 0.77 8.11%
NAPS 0.1627 0.153 0.147 0.144 0.1684 0.1259 0.0801 12.53%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.75 0.38 0.35 0.47 0.80 1.37 1.99 -
P/RPS 0.80 0.78 0.82 0.92 1.52 1.51 6.53 -29.51%
P/EPS 10.08 8.13 9.89 28.31 9.47 6.85 30.15 -16.68%
EY 9.92 12.30 10.11 3.53 10.56 14.61 3.32 20.00%
DY 5.67 2.66 6.43 1.60 4.06 11.68 2.56 14.16%
P/NAPS 1.33 0.72 0.69 0.95 1.37 2.09 3.73 -15.78%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 29/05/09 29/05/08 18/05/07 24/05/06 30/05/05 - -
Price 0.69 0.62 0.40 0.44 0.72 0.89 0.00 -
P/RPS 0.73 1.27 0.94 0.86 1.37 0.98 0.00 -
P/EPS 9.27 13.27 11.30 26.50 8.52 4.45 0.00 -
EY 10.78 7.54 8.85 3.77 11.73 22.48 0.00 -
DY 6.16 1.63 5.63 1.70 4.51 17.98 0.00 -
P/NAPS 1.22 1.17 0.78 0.89 1.23 1.36 0.00 -

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