[HEXCAP] QoQ Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- -12.9%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 87,865 88,314 72,116 58,084 68,769 0 0 -
PBT 32,154 31,222 21,560 17,369 20,548 0 0 -
Tax -13,174 -13,384 -8,812 -6,795 -8,408 0 0 -
NP 18,980 17,838 12,748 10,574 12,140 0 0 -
-
NP to SH 18,980 17,838 12,748 10,574 12,140 0 0 -
-
Tax Rate 40.97% 42.87% 40.87% 39.12% 40.92% - - -
Total Cost 68,885 70,476 59,368 47,510 56,629 0 0 -
-
Net Worth 53,284 54,838 49,050 35,798 48,953 0 0 -
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 9,174 - - 3,419 - - - -
Div Payout % 48.34% - - 32.34% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 53,284 54,838 49,050 35,798 48,953 0 0 -
NOSH 86,012 86,007 85,902 67,051 21,565 0 0 -
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 21.60% 20.20% 17.68% 18.20% 17.65% 0.00% 0.00% -
ROE 35.62% 32.53% 25.99% 29.54% 24.80% 0.00% 0.00% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 102.15 102.68 83.95 86.63 318.88 0.00 0.00 -
EPS 22.07 20.74 14.84 15.77 56.29 0.00 0.00 -
DPS 10.67 0.00 0.00 5.10 0.00 0.00 0.00 -
NAPS 0.6195 0.6376 0.571 0.5339 2.27 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 67,077
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 19.66 19.76 16.13 13.00 15.39 0.00 0.00 -
EPS 4.25 3.99 2.85 2.37 2.72 0.00 0.00 -
DPS 2.05 0.00 0.00 0.77 0.00 0.00 0.00 -
NAPS 0.1192 0.1227 0.1097 0.0801 0.1095 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 - - -
Price 1.46 1.19 1.34 1.99 2.85 0.00 0.00 -
P/RPS 1.43 1.16 1.60 2.30 0.89 0.00 0.00 -
P/EPS 6.62 5.74 9.03 12.62 5.06 0.00 0.00 -
EY 15.11 17.43 11.07 7.92 19.75 0.00 0.00 -
DY 7.31 0.00 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 2.36 1.87 2.35 3.73 1.26 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 30/11/04 06/08/04 28/05/04 27/02/04 - - -
Price 1.49 1.25 1.37 1.42 2.27 0.00 0.00 -
P/RPS 1.46 1.22 1.63 1.64 0.71 0.00 0.00 -
P/EPS 6.75 6.03 9.23 9.00 4.03 0.00 0.00 -
EY 14.81 16.59 10.83 11.11 24.80 0.00 0.00 -
DY 7.16 0.00 0.00 3.59 0.00 0.00 0.00 -
P/NAPS 2.41 1.96 2.40 2.66 1.00 0.00 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