[HEXCAP] YoY TTM Result on 31-Mar-2012 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 8.09%
YoY- -1.7%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 79,446 50,402 106,255 127,836 136,558 121,218 62,781 3.99%
PBT 4,816 3,521 22,099 35,672 37,308 16,241 10,412 -12.05%
Tax -821 -761 -5,286 -9,257 -9,719 -3,521 -2,337 -15.99%
NP 3,995 2,760 16,813 26,415 27,589 12,720 8,075 -11.06%
-
NP to SH 4,442 2,903 12,957 19,910 20,254 9,594 6,015 -4.92%
-
Tax Rate 17.05% 21.61% 23.92% 25.95% 26.05% 21.68% 22.45% -
Total Cost 75,451 47,642 89,442 101,421 108,969 108,498 54,706 5.50%
-
Net Worth 77,238 72,678 77,516 80,753 87,287 72,699 68,382 2.04%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 1,612 77 1,935 31,648 5,802 5,482 1,306 3.56%
Div Payout % 36.30% 2.67% 14.93% 158.96% 28.65% 57.14% 21.72% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 77,238 72,678 77,516 80,753 87,287 72,699 68,382 2.04%
NOSH 161,250 129,000 129,000 129,102 129,142 128,923 128,732 3.82%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 5.03% 5.48% 15.82% 20.66% 20.20% 10.49% 12.86% -
ROE 5.75% 3.99% 16.72% 24.66% 23.20% 13.20% 8.80% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 49.27 39.07 82.37 99.02 105.74 94.02 48.77 0.17%
EPS 2.75 2.25 10.04 15.42 15.68 7.44 4.67 -8.44%
DPS 1.00 0.06 1.50 24.50 4.50 4.25 1.01 -0.16%
NAPS 0.479 0.5634 0.6009 0.6255 0.6759 0.5639 0.5312 -1.70%
Adjusted Per Share Value based on latest NOSH - 129,102
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 17.77 11.28 23.77 28.60 30.55 27.12 14.05 3.99%
EPS 0.99 0.65 2.90 4.45 4.53 2.15 1.35 -5.03%
DPS 0.36 0.02 0.43 7.08 1.30 1.23 0.29 3.66%
NAPS 0.1728 0.1626 0.1734 0.1807 0.1953 0.1627 0.153 2.04%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.06 0.705 0.745 0.78 0.81 0.75 0.38 -
P/RPS 2.15 1.80 0.90 0.79 0.77 0.80 0.78 18.40%
P/EPS 38.48 31.33 7.42 5.06 5.16 10.08 8.13 29.56%
EY 2.60 3.19 13.48 19.77 19.36 9.92 12.30 -22.80%
DY 0.94 0.09 2.01 31.41 5.56 5.67 2.66 -15.91%
P/NAPS 2.21 1.25 1.24 1.25 1.20 1.33 0.72 20.54%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 31/05/13 30/05/12 27/05/11 26/05/10 29/05/09 -
Price 0.89 0.69 0.82 0.76 0.84 0.69 0.62 -
P/RPS 1.81 1.77 1.00 0.77 0.79 0.73 1.27 6.08%
P/EPS 32.31 30.66 8.16 4.93 5.36 9.27 13.27 15.97%
EY 3.10 3.26 12.25 20.29 18.67 10.78 7.54 -13.76%
DY 1.12 0.09 1.83 32.24 5.36 6.16 1.63 -6.05%
P/NAPS 1.86 1.22 1.36 1.22 1.24 1.22 1.17 8.02%

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