[HEXCAP] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -29.14%
YoY- 60.64%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 30,599 25,962 36,168 32,894 26,194 16,925 17,982 42.67%
PBT 7,065 1,318 5,471 4,289 5,163 3,242 2,684 90.98%
Tax -1,829 280 -1,144 -1,323 -1,334 -706 -362 195.31%
NP 5,236 1,598 4,327 2,966 3,829 2,536 2,322 72.21%
-
NP to SH 3,905 1,676 3,057 2,016 2,845 1,828 1,932 60.06%
-
Tax Rate 25.89% -21.24% 20.91% 30.85% 25.84% 21.78% 13.49% -
Total Cost 25,363 24,364 31,841 29,928 22,365 14,389 15,660 38.03%
-
Net Worth 74,658 72,699 71,059 70,068 69,721 68,382 68,521 5.90%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 1,933 - 1,934 1,938 1,609 - - -
Div Payout % 49.50% - 63.29% 96.15% 56.56% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 74,658 72,699 71,059 70,068 69,721 68,382 68,521 5.90%
NOSH 128,877 128,923 128,987 129,230 128,733 128,732 128,800 0.03%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 17.11% 6.16% 11.96% 9.02% 14.62% 14.98% 12.91% -
ROE 5.23% 2.31% 4.30% 2.88% 4.08% 2.67% 2.82% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 23.74 20.14 28.04 25.45 20.35 13.15 13.96 42.61%
EPS 3.03 1.30 2.37 1.56 2.21 1.42 1.50 60.00%
DPS 1.50 0.00 1.50 1.50 1.25 0.00 0.00 -
NAPS 0.5793 0.5639 0.5509 0.5422 0.5416 0.5312 0.532 5.85%
Adjusted Per Share Value based on latest NOSH - 129,230
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 6.85 5.81 8.09 7.36 5.86 3.79 4.02 42.80%
EPS 0.87 0.37 0.68 0.45 0.64 0.41 0.43 60.17%
DPS 0.43 0.00 0.43 0.43 0.36 0.00 0.00 -
NAPS 0.167 0.1627 0.159 0.1568 0.156 0.153 0.1533 5.88%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.70 0.75 0.76 0.78 0.69 0.38 0.31 -
P/RPS 2.95 3.72 2.71 3.06 3.39 2.89 2.22 20.93%
P/EPS 23.10 57.69 32.07 50.00 31.22 26.76 20.67 7.71%
EY 4.33 1.73 3.12 2.00 3.20 3.74 4.84 -7.17%
DY 2.14 0.00 1.97 1.92 1.81 0.00 0.00 -
P/NAPS 1.21 1.33 1.38 1.44 1.27 0.72 0.58 63.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 28/07/10 26/05/10 24/02/10 25/11/09 31/07/09 29/05/09 20/02/09 -
Price 0.71 0.69 0.78 0.72 0.71 0.62 0.31 -
P/RPS 2.99 3.43 2.78 2.83 3.49 4.72 2.22 22.02%
P/EPS 23.43 53.08 32.91 46.15 32.13 43.66 20.67 8.73%
EY 4.27 1.88 3.04 2.17 3.11 2.29 4.84 -8.03%
DY 2.11 0.00 1.92 2.08 1.76 0.00 0.00 -
P/NAPS 1.23 1.22 1.42 1.33 1.31 1.17 0.58 65.29%

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