[HEXCAP] QoQ Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 23.68%
YoY- 112.69%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 61,150 55,762 47,636 55,069 48,918 49,308 39,352 33.97%
PBT 9,560 8,972 7,632 8,495 7,129 5,958 1,056 331.48%
Tax -2,174 -2,538 -2,124 -2,146 -1,873 -1,568 -284 286.02%
NP 7,385 6,434 5,508 6,349 5,256 4,390 772 347.55%
-
NP to SH 5,582 4,510 4,000 4,558 3,685 3,124 508 390.67%
-
Tax Rate 22.74% 28.29% 27.83% 25.26% 26.27% 26.32% 26.89% -
Total Cost 53,765 49,328 42,128 48,720 43,662 44,918 38,580 24.63%
-
Net Worth 68,537 66,619 66,333 65,748 66,930 65,694 63,220 5.50%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,734 2,602 - 2,902 - - - -
Div Payout % 31.08% 57.71% - 63.69% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 68,537 66,619 66,333 65,748 66,930 65,694 63,220 5.50%
NOSH 128,830 128,857 128,205 129,019 129,158 129,090 126,999 0.95%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 12.08% 11.54% 11.56% 11.53% 10.74% 8.90% 1.96% -
ROE 8.15% 6.77% 6.03% 6.93% 5.51% 4.76% 0.80% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 47.47 43.27 37.16 42.68 37.87 38.20 30.99 32.71%
EPS 4.33 3.50 3.12 3.53 2.85 2.42 0.40 385.82%
DPS 1.35 2.02 0.00 2.25 0.00 0.00 0.00 -
NAPS 0.532 0.517 0.5174 0.5096 0.5182 0.5089 0.4978 4.50%
Adjusted Per Share Value based on latest NOSH - 128,811
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.68 12.48 10.66 12.32 10.94 11.03 8.80 34.01%
EPS 1.25 1.01 0.89 1.02 0.82 0.70 0.11 401.74%
DPS 0.39 0.58 0.00 0.65 0.00 0.00 0.00 -
NAPS 0.1533 0.149 0.1484 0.1471 0.1497 0.147 0.1414 5.50%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.31 0.35 0.36 0.35 0.41 0.45 0.41 -
P/RPS 0.65 0.81 0.97 0.82 1.08 1.18 1.32 -37.50%
P/EPS 7.15 10.00 11.54 9.91 14.37 18.60 102.50 -82.91%
EY 13.98 10.00 8.67 10.09 6.96 5.38 0.98 483.47%
DY 4.34 5.77 0.00 6.43 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.70 0.69 0.79 0.88 0.82 -20.53%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 20/02/09 24/11/08 22/07/08 29/05/08 26/02/08 21/11/07 27/07/07 -
Price 0.31 0.35 0.40 0.40 0.35 0.41 0.44 -
P/RPS 0.65 0.81 1.08 0.94 0.92 1.07 1.42 -40.46%
P/EPS 7.15 10.00 12.82 11.32 12.27 16.94 110.00 -83.69%
EY 13.98 10.00 7.80 8.83 8.15 5.90 0.91 512.88%
DY 4.34 5.77 0.00 5.63 0.00 0.00 0.00 -
P/NAPS 0.58 0.68 0.77 0.78 0.68 0.81 0.88 -24.16%

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