[HEXCAP] YoY TTM 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- -1.56%
YoY- 59.5%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 106,255 127,836 136,558 121,218 62,781 55,069 66,509 8.11%
PBT 22,099 35,672 37,308 16,241 10,412 8,495 4,532 30.18%
Tax -5,286 -9,257 -9,719 -3,521 -2,337 -2,146 -1,147 28.97%
NP 16,813 26,415 27,589 12,720 8,075 6,349 3,385 30.58%
-
NP to SH 12,957 19,910 20,254 9,594 6,015 4,558 2,151 34.85%
-
Tax Rate 23.92% 25.95% 26.05% 21.68% 22.45% 25.26% 25.31% -
Total Cost 89,442 101,421 108,969 108,498 54,706 48,720 63,124 5.97%
-
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 1,935 31,648 5,802 5,482 1,306 2,898 971 12.16%
Div Payout % 14.93% 158.96% 28.65% 57.14% 21.72% 63.59% 45.17% -
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 15.82% 20.66% 20.20% 10.49% 12.86% 11.53% 5.09% -
ROE 16.72% 24.66% 23.20% 13.20% 8.80% 6.94% 3.34% -
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 82.37 99.02 105.74 94.02 48.77 42.75 51.33 8.19%
EPS 10.04 15.42 15.68 7.44 4.67 3.54 1.66 34.94%
DPS 1.50 24.50 4.50 4.25 1.01 2.25 0.75 12.23%
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 23.77 28.60 30.55 27.12 14.05 12.32 14.88 8.11%
EPS 2.90 4.45 4.53 2.15 1.35 1.02 0.48 34.91%
DPS 0.43 7.08 1.30 1.23 0.29 0.65 0.22 11.80%
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 0.90 0.79 0.77 0.80 0.78 0.82 0.92 -0.36%
P/EPS 7.42 5.06 5.16 10.08 8.13 9.89 28.31 -19.98%
EY 13.48 19.77 19.36 9.92 12.30 10.11 3.53 24.99%
DY 2.01 31.41 5.56 5.67 2.66 6.43 1.60 3.87%
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 1.00 0.77 0.79 0.73 1.27 0.94 0.86 2.54%
P/EPS 8.16 4.93 5.36 9.27 13.27 11.30 26.50 -17.81%
EY 12.25 20.29 18.67 10.78 7.54 8.85 3.77 21.68%
DY 1.83 32.24 5.36 6.16 1.63 5.63 1.70 1.23%
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