[HEXCAP] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 53.94%
YoY- 60.73%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 32,894 26,194 16,925 17,982 15,965 11,909 18,380 47.35%
PBT 4,289 5,163 3,242 2,684 2,578 1,908 3,148 22.87%
Tax -1,323 -1,334 -706 -362 -738 -531 -741 47.12%
NP 2,966 3,829 2,536 2,322 1,840 1,377 2,407 14.92%
-
NP to SH 2,016 2,845 1,828 1,932 1,255 1,000 1,794 8.08%
-
Tax Rate 30.85% 25.84% 21.78% 13.49% 28.63% 27.83% 23.54% -
Total Cost 29,928 22,365 14,389 15,660 14,125 10,532 15,973 51.92%
-
Net Worth 70,068 69,721 68,382 68,521 66,890 66,333 65,693 4.38%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,938 1,609 - - 1,306 - 2,898 -23.50%
Div Payout % 96.15% 56.56% - - 104.12% - 161.55% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 70,068 69,721 68,382 68,521 66,890 66,333 65,693 4.38%
NOSH 129,230 128,733 128,732 128,800 129,381 128,205 128,811 0.21%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.02% 14.62% 14.98% 12.91% 11.53% 11.56% 13.10% -
ROE 2.88% 4.08% 2.67% 2.82% 1.88% 1.51% 2.73% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 25.45 20.35 13.15 13.96 12.34 9.29 14.27 47.01%
EPS 1.56 2.21 1.42 1.50 0.97 0.78 1.39 7.98%
DPS 1.50 1.25 0.00 0.00 1.01 0.00 2.25 -23.66%
NAPS 0.5422 0.5416 0.5312 0.532 0.517 0.5174 0.51 4.16%
Adjusted Per Share Value based on latest NOSH - 128,800
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.36 5.86 3.79 4.02 3.57 2.66 4.11 47.41%
EPS 0.45 0.64 0.41 0.43 0.28 0.22 0.40 8.16%
DPS 0.43 0.36 0.00 0.00 0.29 0.00 0.65 -24.05%
NAPS 0.1568 0.156 0.153 0.1533 0.1497 0.1484 0.147 4.39%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.78 0.69 0.38 0.31 0.35 0.36 0.35 -
P/RPS 3.06 3.39 2.89 2.22 2.84 3.88 2.45 15.96%
P/EPS 50.00 31.22 26.76 20.67 36.08 46.15 25.13 58.12%
EY 2.00 3.20 3.74 4.84 2.77 2.17 3.98 -36.76%
DY 1.92 1.81 0.00 0.00 2.89 0.00 6.43 -55.29%
P/NAPS 1.44 1.27 0.72 0.58 0.68 0.70 0.69 63.23%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 31/07/09 29/05/09 20/02/09 24/11/08 22/07/08 29/05/08 -
Price 0.72 0.71 0.62 0.31 0.35 0.40 0.40 -
P/RPS 2.83 3.49 4.72 2.22 2.84 4.31 2.80 0.71%
P/EPS 46.15 32.13 43.66 20.67 36.08 51.28 28.72 37.15%
EY 2.17 3.11 2.29 4.84 2.77 1.95 3.48 -26.99%
DY 2.08 1.76 0.00 0.00 2.89 0.00 5.63 -48.48%
P/NAPS 1.33 1.31 1.17 0.58 0.68 0.77 0.78 42.68%

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