[HEXCAP] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
10-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 130.35%
YoY- 85.04%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 33,051 136,558 102,343 65,060 30,599 121,218 95,256 -50.71%
PBT 9,638 37,308 28,371 16,348 7,065 16,241 14,924 -25.34%
Tax -2,422 -9,719 -7,429 -4,189 -1,829 -3,521 -3,801 -26.01%
NP 7,216 27,589 20,942 12,159 5,236 12,720 11,123 -25.11%
-
NP to SH 5,416 20,254 15,437 8,995 3,905 9,594 7,919 -22.42%
-
Tax Rate 25.13% 26.05% 26.19% 25.62% 25.89% 21.68% 25.47% -
Total Cost 25,835 108,969 81,401 52,901 25,363 108,498 84,133 -54.58%
-
Net Worth 90,109 87,195 82,356 77,896 74,658 72,715 71,051 17.21%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 2,581 5,805 5,803 3,871 1,933 5,480 5,481 -39.55%
Div Payout % 47.67% 28.66% 37.59% 43.04% 49.50% 57.12% 69.22% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 90,109 87,195 82,356 77,896 74,658 72,715 71,051 17.21%
NOSH 129,097 129,006 128,964 129,053 128,877 128,951 128,973 0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 21.83% 20.20% 20.46% 18.69% 17.11% 10.49% 11.68% -
ROE 6.01% 23.23% 18.74% 11.55% 5.23% 13.19% 11.15% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 25.60 105.85 79.36 50.41 23.74 94.00 73.86 -50.75%
EPS 4.20 15.70 11.97 6.97 3.03 7.44 6.14 -22.41%
DPS 2.00 4.50 4.50 3.00 1.50 4.25 4.25 -39.58%
NAPS 0.698 0.6759 0.6386 0.6036 0.5793 0.5639 0.5509 17.14%
Adjusted Per Share Value based on latest NOSH - 128,860
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.39 30.55 22.90 14.56 6.85 27.12 21.31 -50.73%
EPS 1.21 4.53 3.45 2.01 0.87 2.15 1.77 -22.45%
DPS 0.58 1.30 1.30 0.87 0.43 1.23 1.23 -39.50%
NAPS 0.2016 0.1951 0.1843 0.1743 0.167 0.1627 0.159 17.19%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.82 0.81 0.83 0.70 0.70 0.75 0.76 -
P/RPS 3.20 0.77 1.05 1.39 2.95 0.80 1.03 113.35%
P/EPS 19.55 5.16 6.93 10.04 23.10 10.08 12.38 35.72%
EY 5.12 19.38 14.42 9.96 4.33 9.92 8.08 -26.28%
DY 2.44 5.56 5.42 4.29 2.14 5.67 5.59 -42.54%
P/NAPS 1.17 1.20 1.30 1.16 1.21 1.33 1.38 -10.44%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 20/07/11 27/05/11 25/02/11 10/11/10 28/07/10 26/05/10 24/02/10 -
Price 0.81 0.84 0.82 0.72 0.71 0.69 0.78 -
P/RPS 3.16 0.79 1.03 1.43 2.99 0.73 1.06 107.55%
P/EPS 19.31 5.35 6.85 10.33 23.43 9.27 12.70 32.32%
EY 5.18 18.69 14.60 9.68 4.27 10.78 7.87 -24.39%
DY 2.47 5.36 5.49 4.17 2.11 6.16 5.45 -41.08%
P/NAPS 1.16 1.24 1.28 1.19 1.23 1.22 1.42 -12.64%

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