[HEXCAP] QoQ TTM Result on 30-Jun-2009 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 30.67%
YoY- 44.72%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 121,218 112,181 93,995 77,066 62,781 64,236 58,289 62.99%
PBT 16,241 18,165 15,378 13,667 10,412 10,318 10,002 38.19%
Tax -3,521 -4,507 -3,725 -3,140 -2,337 -2,372 -2,631 21.46%
NP 12,720 13,658 11,653 10,527 8,075 7,946 7,371 43.91%
-
NP to SH 9,594 9,746 8,621 7,860 6,015 5,981 5,251 49.50%
-
Tax Rate 21.68% 24.81% 24.22% 22.98% 22.45% 22.99% 26.30% -
Total Cost 108,498 98,523 82,342 66,539 54,706 56,290 50,918 65.66%
-
Net Worth 72,699 71,059 70,068 69,721 68,382 68,521 66,890 5.71%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 5,482 5,482 3,547 2,915 1,306 4,205 4,205 19.35%
Div Payout % 57.14% 56.25% 41.15% 37.10% 21.72% 70.31% 80.08% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 72,699 71,059 70,068 69,721 68,382 68,521 66,890 5.71%
NOSH 128,923 128,987 129,230 128,733 128,732 128,800 129,381 -0.23%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.49% 12.17% 12.40% 13.66% 12.86% 12.37% 12.65% -
ROE 13.20% 13.72% 12.30% 11.27% 8.80% 8.73% 7.85% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 94.02 86.97 72.73 59.86 48.77 49.87 45.05 63.38%
EPS 7.44 7.56 6.67 6.11 4.67 4.64 4.06 49.80%
DPS 4.25 4.25 2.75 2.26 1.01 3.26 3.26 19.35%
NAPS 0.5639 0.5509 0.5422 0.5416 0.5312 0.532 0.517 5.96%
Adjusted Per Share Value based on latest NOSH - 128,733
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 27.12 25.10 21.03 17.24 14.05 14.37 13.04 63.00%
EPS 2.15 2.18 1.93 1.76 1.35 1.34 1.17 50.08%
DPS 1.23 1.23 0.79 0.65 0.29 0.94 0.94 19.65%
NAPS 0.1627 0.159 0.1568 0.156 0.153 0.1533 0.1497 5.71%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.75 0.76 0.78 0.69 0.38 0.31 0.35 -
P/RPS 0.80 0.87 1.07 1.15 0.78 0.62 0.78 1.70%
P/EPS 10.08 10.06 11.69 11.30 8.13 6.68 8.62 11.00%
EY 9.92 9.94 8.55 8.85 12.30 14.98 11.60 -9.91%
DY 5.67 5.59 3.53 3.28 2.66 10.52 9.31 -28.17%
P/NAPS 1.33 1.38 1.44 1.27 0.72 0.58 0.68 56.46%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 25/11/09 31/07/09 29/05/09 20/02/09 24/11/08 -
Price 0.69 0.78 0.72 0.71 0.62 0.31 0.35 -
P/RPS 0.73 0.90 0.99 1.19 1.27 0.62 0.78 -4.32%
P/EPS 9.27 10.32 10.79 11.63 13.27 6.68 8.62 4.97%
EY 10.78 9.69 9.27 8.60 7.54 14.98 11.60 -4.77%
DY 6.16 5.45 3.82 3.18 1.63 10.52 9.31 -24.08%
P/NAPS 1.22 1.42 1.33 1.31 1.17 0.58 0.68 47.70%

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