[HEXCAP] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 85.68%
YoY- 51.48%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 59,088 26,194 62,836 45,863 27,881 11,909 55,069 4.80%
PBT 9,452 5,163 10,584 7,170 4,486 1,908 8,495 7.36%
Tax -2,657 -1,334 -2,366 -1,631 -1,269 -531 -2,146 15.28%
NP 6,795 3,829 8,218 5,539 3,217 1,377 6,349 4.62%
-
NP to SH 4,861 2,845 6,118 4,187 2,255 1,000 4,558 4.37%
-
Tax Rate 28.11% 25.84% 22.35% 22.75% 28.29% 27.83% 25.26% -
Total Cost 52,293 22,365 54,618 40,324 24,664 10,532 48,720 4.82%
-
Net Worth 69,910 69,721 68,669 68,537 66,619 66,333 65,748 4.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,934 1,609 3,239 1,301 1,301 - 2,902 -23.68%
Div Payout % 39.79% 56.56% 52.96% 31.08% 57.71% - 63.69% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 69,910 69,721 68,669 68,537 66,619 66,333 65,748 4.17%
NOSH 128,938 128,733 129,077 128,830 128,857 128,205 129,019 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.50% 14.62% 13.08% 12.08% 11.54% 11.56% 11.53% -
ROE 6.95% 4.08% 8.91% 6.11% 3.38% 1.51% 6.93% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 45.83 20.35 48.68 35.60 21.64 9.29 42.68 4.85%
EPS 3.77 2.21 4.74 3.25 1.75 0.78 3.53 4.47%
DPS 1.50 1.25 2.51 1.01 1.01 0.00 2.25 -23.66%
NAPS 0.5422 0.5416 0.532 0.532 0.517 0.5174 0.5096 4.21%
Adjusted Per Share Value based on latest NOSH - 128,800
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 13.22 5.86 14.06 10.26 6.24 2.66 12.32 4.80%
EPS 1.09 0.64 1.37 0.94 0.50 0.22 1.02 4.52%
DPS 0.43 0.36 0.72 0.29 0.29 0.00 0.65 -24.05%
NAPS 0.1564 0.156 0.1536 0.1533 0.149 0.1484 0.1471 4.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.78 0.69 0.38 0.31 0.35 0.36 0.35 -
P/RPS 1.70 3.39 0.78 0.87 1.62 3.88 0.82 62.51%
P/EPS 20.69 31.22 8.02 9.54 20.00 46.15 9.91 63.27%
EY 4.83 3.20 12.47 10.48 5.00 2.17 10.09 -38.77%
DY 1.92 1.81 6.61 3.26 2.89 0.00 6.43 -55.29%
P/NAPS 1.44 1.27 0.71 0.58 0.68 0.70 0.69 63.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 31/07/09 29/05/09 20/02/09 24/11/08 22/07/08 29/05/08 -
Price 0.72 0.71 0.62 0.31 0.35 0.40 0.40 -
P/RPS 1.57 3.49 1.27 0.87 1.62 4.31 0.94 40.72%
P/EPS 19.10 32.13 13.08 9.54 20.00 51.28 11.32 41.68%
EY 5.24 3.11 7.64 10.48 5.00 1.95 8.83 -29.35%
DY 2.08 1.76 4.05 3.26 2.89 0.00 5.63 -48.48%
P/NAPS 1.33 1.31 1.17 0.58 0.68 0.77 0.78 42.68%

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