[HEXCAP] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 25.5%
YoY- -12.54%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 26,194 16,925 17,982 15,965 11,909 18,380 12,035 68.02%
PBT 5,163 3,242 2,684 2,578 1,908 3,148 2,368 68.22%
Tax -1,334 -706 -362 -738 -531 -741 -621 66.56%
NP 3,829 2,536 2,322 1,840 1,377 2,407 1,747 68.81%
-
NP to SH 2,845 1,828 1,932 1,255 1,000 1,794 1,202 77.69%
-
Tax Rate 25.84% 21.78% 13.49% 28.63% 27.83% 23.54% 26.22% -
Total Cost 22,365 14,389 15,660 14,125 10,532 15,973 10,288 67.89%
-
Net Worth 69,721 68,382 68,521 66,890 66,333 65,693 66,975 2.71%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,609 - - 1,306 - 2,898 - -
Div Payout % 56.56% - - 104.12% - 161.55% - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 69,721 68,382 68,521 66,890 66,333 65,693 66,975 2.71%
NOSH 128,733 128,732 128,800 129,381 128,205 128,811 129,247 -0.26%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 14.62% 14.98% 12.91% 11.53% 11.56% 13.10% 14.52% -
ROE 4.08% 2.67% 2.82% 1.88% 1.51% 2.73% 1.79% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 20.35 13.15 13.96 12.34 9.29 14.27 9.31 68.50%
EPS 2.21 1.42 1.50 0.97 0.78 1.39 0.93 78.17%
DPS 1.25 0.00 0.00 1.01 0.00 2.25 0.00 -
NAPS 0.5416 0.5312 0.532 0.517 0.5174 0.51 0.5182 2.99%
Adjusted Per Share Value based on latest NOSH - 129,381
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 5.86 3.79 4.02 3.57 2.66 4.11 2.69 68.12%
EPS 0.64 0.41 0.43 0.28 0.22 0.40 0.27 77.87%
DPS 0.36 0.00 0.00 0.29 0.00 0.65 0.00 -
NAPS 0.156 0.153 0.1533 0.1497 0.1484 0.147 0.1498 2.74%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.69 0.38 0.31 0.35 0.36 0.35 0.41 -
P/RPS 3.39 2.89 2.22 2.84 3.88 2.45 4.40 -15.97%
P/EPS 31.22 26.76 20.67 36.08 46.15 25.13 44.09 -20.57%
EY 3.20 3.74 4.84 2.77 2.17 3.98 2.27 25.74%
DY 1.81 0.00 0.00 2.89 0.00 6.43 0.00 -
P/NAPS 1.27 0.72 0.58 0.68 0.70 0.69 0.79 37.27%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 31/07/09 29/05/09 20/02/09 24/11/08 22/07/08 29/05/08 26/02/08 -
Price 0.71 0.62 0.31 0.35 0.40 0.40 0.35 -
P/RPS 3.49 4.72 2.22 2.84 4.31 2.80 3.76 -4.85%
P/EPS 32.13 43.66 20.67 36.08 51.28 28.72 37.63 -10.00%
EY 3.11 2.29 4.84 2.77 1.95 3.48 2.66 10.99%
DY 1.76 0.00 0.00 2.89 0.00 5.63 0.00 -
P/NAPS 1.31 1.17 0.58 0.68 0.77 0.78 0.68 54.88%

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