[HEXCAP] QoQ Cumulative Quarter Result on 30-Jun-2009 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -53.5%
YoY- 184.5%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 121,218 95,256 59,088 26,194 62,836 45,863 27,881 166.62%
PBT 16,241 14,924 9,452 5,163 10,584 7,170 4,486 135.96%
Tax -3,521 -3,801 -2,657 -1,334 -2,366 -1,631 -1,269 97.57%
NP 12,720 11,123 6,795 3,829 8,218 5,539 3,217 150.25%
-
NP to SH 9,594 7,919 4,861 2,845 6,118 4,187 2,255 162.79%
-
Tax Rate 21.68% 25.47% 28.11% 25.84% 22.35% 22.75% 28.29% -
Total Cost 108,498 84,133 52,293 22,365 54,618 40,324 24,664 168.71%
-
Net Worth 72,715 71,051 69,910 69,721 68,669 68,537 66,619 6.01%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 5,480 5,481 1,934 1,609 3,239 1,301 1,301 161.04%
Div Payout % 57.12% 69.22% 39.79% 56.56% 52.96% 31.08% 57.71% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 72,715 71,051 69,910 69,721 68,669 68,537 66,619 6.01%
NOSH 128,951 128,973 128,938 128,733 129,077 128,830 128,857 0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.49% 11.68% 11.50% 14.62% 13.08% 12.08% 11.54% -
ROE 13.19% 11.15% 6.95% 4.08% 8.91% 6.11% 3.38% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 94.00 73.86 45.83 20.35 48.68 35.60 21.64 166.46%
EPS 7.44 6.14 3.77 2.21 4.74 3.25 1.75 162.66%
DPS 4.25 4.25 1.50 1.25 2.51 1.01 1.01 160.87%
NAPS 0.5639 0.5509 0.5422 0.5416 0.532 0.532 0.517 5.96%
Adjusted Per Share Value based on latest NOSH - 128,733
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.12 21.31 13.22 5.86 14.06 10.26 6.24 166.55%
EPS 2.15 1.77 1.09 0.64 1.37 0.94 0.50 164.66%
DPS 1.23 1.23 0.43 0.36 0.72 0.29 0.29 162.25%
NAPS 0.1627 0.159 0.1564 0.156 0.1536 0.1533 0.149 6.04%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.75 0.76 0.78 0.69 0.38 0.31 0.35 -
P/RPS 0.80 1.03 1.70 3.39 0.78 0.87 1.62 -37.55%
P/EPS 10.08 12.38 20.69 31.22 8.02 9.54 20.00 -36.69%
EY 9.92 8.08 4.83 3.20 12.47 10.48 5.00 57.95%
DY 5.67 5.59 1.92 1.81 6.61 3.26 2.89 56.78%
P/NAPS 1.33 1.38 1.44 1.27 0.71 0.58 0.68 56.46%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 31/07/09 29/05/09 20/02/09 24/11/08 -
Price 0.69 0.78 0.72 0.71 0.62 0.31 0.35 -
P/RPS 0.73 1.06 1.57 3.49 1.27 0.87 1.62 -41.25%
P/EPS 9.27 12.70 19.10 32.13 13.08 9.54 20.00 -40.13%
EY 10.78 7.87 5.24 3.11 7.64 10.48 5.00 66.96%
DY 6.16 5.45 2.08 1.76 4.05 3.26 2.89 65.69%
P/NAPS 1.22 1.42 1.33 1.31 1.17 0.58 0.68 47.70%

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