[HEXCAP] QoQ Quarter Result on 30-Jun-2010 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
28-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 133.0%
YoY- 37.26%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 34,215 37,283 34,461 30,599 25,962 36,168 32,894 2.66%
PBT 8,937 12,023 9,283 7,065 1,318 5,471 4,289 63.21%
Tax -2,290 -3,240 -2,360 -1,829 280 -1,144 -1,323 44.21%
NP 6,647 8,783 6,923 5,236 1,598 4,327 2,966 71.33%
-
NP to SH 4,817 6,442 5,090 3,905 1,676 3,057 2,016 78.82%
-
Tax Rate 25.62% 26.95% 25.42% 25.89% -21.24% 20.91% 30.85% -
Total Cost 27,568 28,500 27,538 25,363 24,364 31,841 29,928 -5.33%
-
Net Worth 87,287 82,442 77,780 74,658 72,699 71,059 70,068 15.79%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 1,936 1,932 1,933 - 1,934 1,938 -
Div Payout % - 30.06% 37.97% 49.50% - 63.29% 96.15% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 87,287 82,442 77,780 74,658 72,699 71,059 70,068 15.79%
NOSH 129,142 129,098 128,860 128,877 128,923 128,987 129,230 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 19.43% 23.56% 20.09% 17.11% 6.16% 11.96% 9.02% -
ROE 5.52% 7.81% 6.54% 5.23% 2.31% 4.30% 2.88% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 26.49 28.88 26.74 23.74 20.14 28.04 25.45 2.70%
EPS 3.73 4.99 3.95 3.03 1.30 2.37 1.56 78.90%
DPS 0.00 1.50 1.50 1.50 0.00 1.50 1.50 -
NAPS 0.6759 0.6386 0.6036 0.5793 0.5639 0.5509 0.5422 15.84%
Adjusted Per Share Value based on latest NOSH - 128,877
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 7.65 8.34 7.71 6.85 5.81 8.09 7.36 2.61%
EPS 1.08 1.44 1.14 0.87 0.37 0.68 0.45 79.35%
DPS 0.00 0.43 0.43 0.43 0.00 0.43 0.43 -
NAPS 0.1953 0.1844 0.174 0.167 0.1627 0.159 0.1568 15.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.83 0.70 0.70 0.75 0.76 0.78 -
P/RPS 3.06 2.87 2.62 2.95 3.72 2.71 3.06 0.00%
P/EPS 21.72 16.63 17.72 23.10 57.69 32.07 50.00 -42.67%
EY 4.60 6.01 5.64 4.33 1.73 3.12 2.00 74.33%
DY 0.00 1.81 2.14 2.14 0.00 1.97 1.92 -
P/NAPS 1.20 1.30 1.16 1.21 1.33 1.38 1.44 -11.45%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 10/11/10 28/07/10 26/05/10 24/02/10 25/11/09 -
Price 0.84 0.82 0.72 0.71 0.69 0.78 0.72 -
P/RPS 3.17 2.84 2.69 2.99 3.43 2.78 2.83 7.86%
P/EPS 22.52 16.43 18.23 23.43 53.08 32.91 46.15 -38.04%
EY 4.44 6.09 5.49 4.27 1.88 3.04 2.17 61.23%
DY 0.00 1.83 2.08 2.11 0.00 1.92 2.08 -
P/NAPS 1.24 1.28 1.19 1.23 1.22 1.42 1.33 -4.56%

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