[HEXCAP] QoQ Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 23.78%
YoY- 51.48%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 118,176 104,776 62,836 61,150 55,762 47,636 55,069 66.29%
PBT 18,904 20,652 10,584 9,560 8,972 7,632 8,495 70.36%
Tax -5,314 -5,336 -2,366 -2,174 -2,538 -2,124 -2,146 82.93%
NP 13,590 15,316 8,218 7,385 6,434 5,508 6,349 66.01%
-
NP to SH 9,722 11,380 6,118 5,582 4,510 4,000 4,558 65.62%
-
Tax Rate 28.11% 25.84% 22.35% 22.74% 28.29% 27.83% 25.26% -
Total Cost 104,586 89,460 54,618 53,765 49,328 42,128 48,720 66.33%
-
Net Worth 69,910 69,721 68,669 68,537 66,619 66,333 65,748 4.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 3,868 6,436 3,239 1,734 2,602 - 2,902 21.09%
Div Payout % 39.79% 56.56% 52.96% 31.08% 57.71% - 63.69% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 69,910 69,721 68,669 68,537 66,619 66,333 65,748 4.17%
NOSH 128,938 128,733 129,077 128,830 128,857 128,205 129,019 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.50% 14.62% 13.08% 12.08% 11.54% 11.56% 11.53% -
ROE 13.91% 16.32% 8.91% 8.15% 6.77% 6.03% 6.93% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 91.65 81.39 48.68 47.47 43.27 37.16 42.68 66.36%
EPS 7.54 8.84 4.74 4.33 3.50 3.12 3.53 65.77%
DPS 3.00 5.00 2.51 1.35 2.02 0.00 2.25 21.12%
NAPS 0.5422 0.5416 0.532 0.532 0.517 0.5174 0.5096 4.21%
Adjusted Per Share Value based on latest NOSH - 128,800
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 26.44 23.44 14.06 13.68 12.48 10.66 12.32 66.30%
EPS 2.18 2.55 1.37 1.25 1.01 0.89 1.02 65.84%
DPS 0.87 1.44 0.72 0.39 0.58 0.00 0.65 21.43%
NAPS 0.1564 0.156 0.1536 0.1533 0.149 0.1484 0.1471 4.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.78 0.69 0.38 0.31 0.35 0.36 0.35 -
P/RPS 0.85 0.85 0.78 0.65 0.81 0.97 0.82 2.42%
P/EPS 10.34 7.81 8.02 7.15 10.00 11.54 9.91 2.86%
EY 9.67 12.81 12.47 13.98 10.00 8.67 10.09 -2.79%
DY 3.85 7.25 6.61 4.34 5.77 0.00 6.43 -28.93%
P/NAPS 1.44 1.27 0.71 0.58 0.68 0.70 0.69 63.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 31/07/09 29/05/09 20/02/09 24/11/08 22/07/08 29/05/08 -
Price 0.72 0.71 0.62 0.31 0.35 0.40 0.40 -
P/RPS 0.79 0.87 1.27 0.65 0.81 1.08 0.94 -10.93%
P/EPS 9.55 8.03 13.08 7.15 10.00 12.82 11.32 -10.70%
EY 10.47 12.45 7.64 13.98 10.00 7.80 8.83 12.01%
DY 4.17 7.04 4.05 4.34 5.77 0.00 5.63 -18.12%
P/NAPS 1.33 1.31 1.17 0.58 0.68 0.77 0.78 42.68%

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