[HEXCAP] QoQ Quarter Result on 31-Mar-2012 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 43.5%
YoY- 30.93%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 32,876 27,049 26,725 39,069 33,078 22,638 33,051 -0.35%
PBT 6,771 6,697 5,476 11,101 8,265 6,668 9,638 -20.88%
Tax -1,487 -1,765 -1,387 -2,690 -2,436 -1,709 -2,422 -27.65%
NP 5,284 4,932 4,089 8,411 5,829 4,959 7,216 -18.68%
-
NP to SH 3,993 3,735 3,093 6,307 4,395 3,792 5,416 -18.31%
-
Tax Rate 21.96% 26.36% 25.33% 24.23% 29.47% 25.63% 25.13% -
Total Cost 27,592 22,117 22,636 30,658 27,249 17,679 25,835 4.46%
-
Net Worth 75,387 85,578 81,850 80,753 69,281 64,929 90,109 -11.16%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - 1,935 - - 29,066 2,581 -
Div Payout % - - 62.56% - - 766.53% 47.67% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 75,387 85,578 81,850 80,753 69,281 64,929 90,109 -11.16%
NOSH 129,000 129,000 129,000 129,102 129,064 129,186 129,097 -0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.07% 18.23% 15.30% 21.53% 17.62% 21.91% 21.83% -
ROE 5.30% 4.36% 3.78% 7.81% 6.34% 5.84% 6.01% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 25.49 20.97 20.72 30.26 25.63 17.52 25.60 -0.28%
EPS 3.10 2.90 2.40 4.89 3.41 2.94 4.20 -18.25%
DPS 0.00 0.00 1.50 0.00 0.00 22.50 2.00 -
NAPS 0.5844 0.6634 0.6345 0.6255 0.5368 0.5026 0.698 -11.12%
Adjusted Per Share Value based on latest NOSH - 129,102
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 7.36 6.05 5.98 8.74 7.40 5.06 7.39 -0.26%
EPS 0.89 0.84 0.69 1.41 0.98 0.85 1.21 -18.44%
DPS 0.00 0.00 0.43 0.00 0.00 6.50 0.58 -
NAPS 0.1687 0.1915 0.1831 0.1807 0.155 0.1453 0.2016 -11.15%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.76 0.76 0.79 0.78 0.81 0.76 0.82 -
P/RPS 2.98 3.62 3.81 2.58 3.16 4.34 3.20 -4.61%
P/EPS 24.55 26.25 32.95 15.97 23.79 25.89 19.55 16.31%
EY 4.07 3.81 3.04 6.26 4.20 3.86 5.12 -14.12%
DY 0.00 0.00 1.90 0.00 0.00 29.61 2.44 -
P/NAPS 1.30 1.15 1.25 1.25 1.51 1.51 1.17 7.24%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 21/11/12 20/07/12 30/05/12 17/02/12 22/11/11 20/07/11 -
Price 0.755 0.79 0.81 0.76 0.81 0.80 0.81 -
P/RPS 2.96 3.77 3.91 2.51 3.16 4.57 3.16 -4.24%
P/EPS 24.39 27.29 33.78 15.56 23.79 27.25 19.31 16.76%
EY 4.10 3.66 2.96 6.43 4.20 3.67 5.18 -14.37%
DY 0.00 0.00 1.85 0.00 0.00 28.13 2.47 -
P/NAPS 1.29 1.19 1.28 1.22 1.51 1.59 1.16 7.30%

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