[HEXCAP] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
11-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 28.92%
YoY- 174.37%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 26,766 27,715 22,950 19,518 18,186 18,792 15,338 44.89%
PBT 1,603 3,167 1,990 1,490 1,056 280 2,206 -19.15%
Tax -325 -902 -63 -422 -262 -74 -416 -15.16%
NP 1,278 2,265 1,927 1,068 794 206 1,790 -20.10%
-
NP to SH 1,977 2,236 1,865 1,199 930 448 1,647 12.93%
-
Tax Rate 20.27% 28.48% 3.17% 28.32% 24.81% 26.43% 18.86% -
Total Cost 25,488 25,450 21,023 18,450 17,392 18,586 13,548 52.33%
-
Net Worth 78,432 79,673 77,238 75,739 72,330 73,013 72,678 5.20%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,418 - - - 1,612 - - -
Div Payout % 122.34% - - - 173.39% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 78,432 79,673 77,238 75,739 72,330 73,013 72,678 5.20%
NOSH 161,250 161,250 161,250 161,250 161,250 129,000 129,000 16.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.77% 8.17% 8.40% 5.47% 4.37% 1.10% 11.67% -
ROE 2.52% 2.81% 2.41% 1.58% 1.29% 0.61% 2.27% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.60 17.19 14.23 12.10 14.10 14.57 11.89 24.89%
EPS 1.23 1.39 1.16 0.74 0.72 0.35 1.28 -2.61%
DPS 1.50 0.00 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.4864 0.4941 0.479 0.4697 0.5607 0.566 0.5634 -9.32%
Adjusted Per Share Value based on latest NOSH - 161,250
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.99 6.20 5.13 4.37 4.07 4.20 3.43 44.96%
EPS 0.44 0.50 0.42 0.27 0.21 0.10 0.37 12.23%
DPS 0.54 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.1755 0.1783 0.1728 0.1695 0.1618 0.1634 0.1626 5.21%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.73 0.77 1.06 0.595 0.655 0.705 0.705 -
P/RPS 4.40 4.48 7.45 4.92 4.65 4.84 5.93 -18.02%
P/EPS 59.54 55.53 91.65 80.02 90.85 203.00 55.22 5.14%
EY 1.68 1.80 1.09 1.25 1.10 0.49 1.81 -4.84%
DY 2.05 0.00 0.00 0.00 1.91 0.00 0.00 -
P/NAPS 1.50 1.56 2.21 1.27 1.17 1.25 1.25 12.91%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 27/11/15 03/08/15 28/05/15 11/02/15 26/11/14 25/07/14 29/05/14 -
Price 0.80 0.77 0.89 0.58 0.60 0.715 0.69 -
P/RPS 4.82 4.48 6.25 4.79 4.26 4.91 5.80 -11.59%
P/EPS 65.25 55.53 76.95 78.00 83.23 205.88 54.04 13.37%
EY 1.53 1.80 1.30 1.28 1.20 0.49 1.85 -11.88%
DY 1.87 0.00 0.00 0.00 2.08 0.00 0.00 -
P/NAPS 1.64 1.56 1.86 1.23 1.07 1.26 1.22 21.78%

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