[HEXCAP] QoQ Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 21.15%
YoY- 56.82%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 102,343 65,060 30,599 121,218 95,256 59,088 26,194 147.45%
PBT 28,371 16,348 7,065 16,241 14,924 9,452 5,163 210.43%
Tax -7,429 -4,189 -1,829 -3,521 -3,801 -2,657 -1,334 213.20%
NP 20,942 12,159 5,236 12,720 11,123 6,795 3,829 209.46%
-
NP to SH 15,437 8,995 3,905 9,594 7,919 4,861 2,845 207.83%
-
Tax Rate 26.19% 25.62% 25.89% 21.68% 25.47% 28.11% 25.84% -
Total Cost 81,401 52,901 25,363 108,498 84,133 52,293 22,365 136.05%
-
Net Worth 82,356 77,896 74,658 72,715 71,051 69,910 69,721 11.70%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,803 3,871 1,933 5,480 5,481 1,934 1,609 134.62%
Div Payout % 37.59% 43.04% 49.50% 57.12% 69.22% 39.79% 56.56% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 82,356 77,896 74,658 72,715 71,051 69,910 69,721 11.70%
NOSH 128,964 129,053 128,877 128,951 128,973 128,938 128,733 0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 20.46% 18.69% 17.11% 10.49% 11.68% 11.50% 14.62% -
ROE 18.74% 11.55% 5.23% 13.19% 11.15% 6.95% 4.08% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 79.36 50.41 23.74 94.00 73.86 45.83 20.35 147.14%
EPS 11.97 6.97 3.03 7.44 6.14 3.77 2.21 207.46%
DPS 4.50 3.00 1.50 4.25 4.25 1.50 1.25 134.34%
NAPS 0.6386 0.6036 0.5793 0.5639 0.5509 0.5422 0.5416 11.57%
Adjusted Per Share Value based on latest NOSH - 128,923
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 22.89 14.55 6.84 27.11 21.30 13.21 5.86 147.41%
EPS 3.45 2.01 0.87 2.15 1.77 1.09 0.64 206.49%
DPS 1.30 0.87 0.43 1.23 1.23 0.43 0.36 134.82%
NAPS 0.1842 0.1742 0.167 0.1626 0.1589 0.1563 0.1559 11.72%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.83 0.70 0.70 0.75 0.76 0.78 0.69 -
P/RPS 1.05 1.39 2.95 0.80 1.03 1.70 3.39 -54.12%
P/EPS 6.93 10.04 23.10 10.08 12.38 20.69 31.22 -63.23%
EY 14.42 9.96 4.33 9.92 8.08 4.83 3.20 172.07%
DY 5.42 4.29 2.14 5.67 5.59 1.92 1.81 107.33%
P/NAPS 1.30 1.16 1.21 1.33 1.38 1.44 1.27 1.56%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 10/11/10 28/07/10 26/05/10 24/02/10 25/11/09 31/07/09 -
Price 0.82 0.72 0.71 0.69 0.78 0.72 0.71 -
P/RPS 1.03 1.43 2.99 0.73 1.06 1.57 3.49 -55.57%
P/EPS 6.85 10.33 23.43 9.27 12.70 19.10 32.13 -64.21%
EY 14.60 9.68 4.27 10.78 7.87 5.24 3.11 179.57%
DY 5.49 4.17 2.11 6.16 5.45 2.08 1.76 113.04%
P/NAPS 1.28 1.19 1.23 1.22 1.42 1.33 1.31 -1.52%

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