[HEXCAP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 59.6%
YoY- 56.34%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 45,679 18,419 78,291 65,899 44,157 18,029 58,084 -14.78%
PBT 13,459 5,118 26,751 24,116 15,611 5,390 17,369 -15.62%
Tax -3,796 -1,386 -9,554 -9,881 -6,692 -2,203 -6,795 -32.14%
NP 9,663 3,732 17,197 14,235 8,919 3,187 10,574 -5.82%
-
NP to SH 7,865 2,413 17,197 14,235 8,919 3,187 10,574 -17.89%
-
Tax Rate 28.20% 27.08% 35.71% 40.97% 42.87% 40.87% 39.12% -
Total Cost 36,016 14,687 61,094 51,664 35,238 14,842 47,510 -16.84%
-
Net Worth 64,067 58,660 45,827 53,284 54,838 49,050 35,798 47.35%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 6,880 6,880 - - 3,419 -
Div Payout % - - 40.01% 48.34% - - 32.34% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 64,067 58,660 45,827 53,284 54,838 49,050 35,798 47.35%
NOSH 128,934 129,037 86,011 86,012 86,007 85,902 67,051 54.57%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 21.15% 20.26% 21.97% 21.60% 20.20% 17.68% 18.20% -
ROE 12.28% 4.11% 37.53% 26.72% 16.26% 6.50% 29.54% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 35.43 14.27 91.02 76.62 51.34 20.99 86.63 -44.87%
EPS 6.10 1.87 13.33 16.55 10.37 3.71 15.77 -46.88%
DPS 0.00 0.00 8.00 8.00 0.00 0.00 5.10 -
NAPS 0.4969 0.4546 0.5328 0.6195 0.6376 0.571 0.5339 -4.67%
Adjusted Per Share Value based on latest NOSH - 86,019
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 10.22 4.12 17.52 14.74 9.88 4.03 13.00 -14.80%
EPS 1.76 0.54 3.85 3.18 2.00 0.71 2.37 -17.97%
DPS 0.00 0.00 1.54 1.54 0.00 0.00 0.77 -
NAPS 0.1433 0.1312 0.1025 0.1192 0.1227 0.1097 0.0801 47.31%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.90 1.01 1.37 1.46 1.19 1.34 1.99 -
P/RPS 2.54 7.08 1.51 1.91 2.32 6.38 2.30 6.83%
P/EPS 14.75 54.01 6.85 8.82 11.48 36.12 12.62 10.94%
EY 6.78 1.85 14.59 11.34 8.71 2.77 7.92 -9.83%
DY 0.00 0.00 5.84 5.48 0.00 0.00 2.56 -
P/NAPS 1.81 2.22 2.57 2.36 1.87 2.35 3.73 -38.22%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 02/08/05 30/05/05 25/02/05 30/11/04 06/08/04 28/05/04 -
Price 0.63 1.02 0.89 1.49 1.25 1.37 1.42 -
P/RPS 1.78 7.15 0.98 1.94 2.43 6.53 1.64 5.60%
P/EPS 10.33 54.55 4.45 9.00 12.05 36.93 9.00 9.61%
EY 9.68 1.83 22.46 11.11 8.30 2.71 11.11 -8.76%
DY 0.00 0.00 8.99 5.37 0.00 0.00 3.59 -
P/NAPS 1.27 2.24 1.67 2.41 1.96 2.40 2.66 -38.88%

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