[HEXCAP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 46.12%
YoY- 34.23%
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 95,256 59,088 26,194 62,836 45,863 27,881 11,909 298.44%
PBT 14,924 9,452 5,163 10,584 7,170 4,486 1,908 292.56%
Tax -3,801 -2,657 -1,334 -2,366 -1,631 -1,269 -531 270.09%
NP 11,123 6,795 3,829 8,218 5,539 3,217 1,377 301.05%
-
NP to SH 7,919 4,861 2,845 6,118 4,187 2,255 1,000 295.80%
-
Tax Rate 25.47% 28.11% 25.84% 22.35% 22.75% 28.29% 27.83% -
Total Cost 84,133 52,293 22,365 54,618 40,324 24,664 10,532 298.10%
-
Net Worth 71,051 69,910 69,721 68,669 68,537 66,619 66,333 4.67%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,481 1,934 1,609 3,239 1,301 1,301 - -
Div Payout % 69.22% 39.79% 56.56% 52.96% 31.08% 57.71% - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 71,051 69,910 69,721 68,669 68,537 66,619 66,333 4.67%
NOSH 128,973 128,938 128,733 129,077 128,830 128,857 128,205 0.39%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 11.68% 11.50% 14.62% 13.08% 12.08% 11.54% 11.56% -
ROE 11.15% 6.95% 4.08% 8.91% 6.11% 3.38% 1.51% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 73.86 45.83 20.35 48.68 35.60 21.64 9.29 296.84%
EPS 6.14 3.77 2.21 4.74 3.25 1.75 0.78 294.23%
DPS 4.25 1.50 1.25 2.51 1.01 1.01 0.00 -
NAPS 0.5509 0.5422 0.5416 0.532 0.532 0.517 0.5174 4.25%
Adjusted Per Share Value based on latest NOSH - 128,732
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.31 13.22 5.86 14.06 10.26 6.24 2.66 298.86%
EPS 1.77 1.09 0.64 1.37 0.94 0.50 0.22 299.99%
DPS 1.23 0.43 0.36 0.72 0.29 0.29 0.00 -
NAPS 0.159 0.1564 0.156 0.1536 0.1533 0.149 0.1484 4.69%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.76 0.78 0.69 0.38 0.31 0.35 0.36 -
P/RPS 1.03 1.70 3.39 0.78 0.87 1.62 3.88 -58.59%
P/EPS 12.38 20.69 31.22 8.02 9.54 20.00 46.15 -58.30%
EY 8.08 4.83 3.20 12.47 10.48 5.00 2.17 139.65%
DY 5.59 1.92 1.81 6.61 3.26 2.89 0.00 -
P/NAPS 1.38 1.44 1.27 0.71 0.58 0.68 0.70 57.03%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 31/07/09 29/05/09 20/02/09 24/11/08 22/07/08 -
Price 0.78 0.72 0.71 0.62 0.31 0.35 0.40 -
P/RPS 1.06 1.57 3.49 1.27 0.87 1.62 4.31 -60.64%
P/EPS 12.70 19.10 32.13 13.08 9.54 20.00 51.28 -60.46%
EY 7.87 5.24 3.11 7.64 10.48 5.00 1.95 152.84%
DY 5.45 2.08 1.76 4.05 3.26 2.89 0.00 -
P/NAPS 1.42 1.33 1.31 1.17 0.58 0.68 0.77 50.21%

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