[HEXCAP] QoQ Annualized Quarter Result on 30-Sep-2008 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 12.75%
YoY- 44.37%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 104,776 62,836 61,150 55,762 47,636 55,069 48,918 66.23%
PBT 20,652 10,584 9,560 8,972 7,632 8,495 7,129 103.34%
Tax -5,336 -2,366 -2,174 -2,538 -2,124 -2,146 -1,873 101.09%
NP 15,316 8,218 7,385 6,434 5,508 6,349 5,256 104.14%
-
NP to SH 11,380 6,118 5,582 4,510 4,000 4,558 3,685 112.21%
-
Tax Rate 25.84% 22.35% 22.74% 28.29% 27.83% 25.26% 26.27% -
Total Cost 89,460 54,618 53,765 49,328 42,128 48,720 43,662 61.38%
-
Net Worth 69,721 68,669 68,537 66,619 66,333 65,748 66,930 2.76%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 6,436 3,239 1,734 2,602 - 2,902 - -
Div Payout % 56.56% 52.96% 31.08% 57.71% - 63.69% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 69,721 68,669 68,537 66,619 66,333 65,748 66,930 2.76%
NOSH 128,733 129,077 128,830 128,857 128,205 129,019 129,158 -0.21%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.62% 13.08% 12.08% 11.54% 11.56% 11.53% 10.74% -
ROE 16.32% 8.91% 8.15% 6.77% 6.03% 6.93% 5.51% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 81.39 48.68 47.47 43.27 37.16 42.68 37.87 66.61%
EPS 8.84 4.74 4.33 3.50 3.12 3.53 2.85 112.83%
DPS 5.00 2.51 1.35 2.02 0.00 2.25 0.00 -
NAPS 0.5416 0.532 0.532 0.517 0.5174 0.5096 0.5182 2.99%
Adjusted Per Share Value based on latest NOSH - 129,381
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.44 14.06 13.68 12.48 10.66 12.32 10.94 66.27%
EPS 2.55 1.37 1.25 1.01 0.89 1.02 0.82 113.19%
DPS 1.44 0.72 0.39 0.58 0.00 0.65 0.00 -
NAPS 0.156 0.1536 0.1533 0.149 0.1484 0.1471 0.1497 2.78%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.69 0.38 0.31 0.35 0.36 0.35 0.41 -
P/RPS 0.85 0.78 0.65 0.81 0.97 0.82 1.08 -14.76%
P/EPS 7.81 8.02 7.15 10.00 11.54 9.91 14.37 -33.42%
EY 12.81 12.47 13.98 10.00 8.67 10.09 6.96 50.24%
DY 7.25 6.61 4.34 5.77 0.00 6.43 0.00 -
P/NAPS 1.27 0.71 0.58 0.68 0.70 0.69 0.79 37.27%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 31/07/09 29/05/09 20/02/09 24/11/08 22/07/08 29/05/08 26/02/08 -
Price 0.71 0.62 0.31 0.35 0.40 0.40 0.35 -
P/RPS 0.87 1.27 0.65 0.81 1.08 0.94 0.92 -3.66%
P/EPS 8.03 13.08 7.15 10.00 12.82 11.32 12.27 -24.64%
EY 12.45 7.64 13.98 10.00 7.80 8.83 8.15 32.67%
DY 7.04 4.05 4.34 5.77 0.00 5.63 0.00 -
P/NAPS 1.31 1.17 0.58 0.68 0.77 0.78 0.68 54.88%

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