[HEXCAP] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -3.31%
YoY- 59.9%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 77,066 62,781 64,236 58,289 57,140 55,069 69,742 6.89%
PBT 13,667 10,412 10,318 10,002 10,139 8,495 6,932 57.29%
Tax -3,140 -2,337 -2,372 -2,631 -2,606 -2,146 -1,483 64.96%
NP 10,527 8,075 7,946 7,371 7,533 6,349 5,449 55.17%
-
NP to SH 7,860 6,015 5,981 5,251 5,431 4,558 3,943 58.45%
-
Tax Rate 22.98% 22.45% 22.99% 26.30% 25.70% 25.26% 21.39% -
Total Cost 66,539 54,706 56,290 50,918 49,607 48,720 64,293 2.31%
-
Net Worth 69,721 68,382 68,521 66,890 66,333 65,693 66,975 2.71%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,915 1,306 4,205 4,205 2,898 2,898 971 108.24%
Div Payout % 37.10% 21.72% 70.31% 80.08% 53.36% 63.59% 24.64% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 69,721 68,382 68,521 66,890 66,333 65,693 66,975 2.71%
NOSH 128,733 128,732 128,800 129,381 128,205 128,811 129,247 -0.26%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 13.66% 12.86% 12.37% 12.65% 13.18% 11.53% 7.81% -
ROE 11.27% 8.80% 8.73% 7.85% 8.19% 6.94% 5.89% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 59.86 48.77 49.87 45.05 44.57 42.75 53.96 7.16%
EPS 6.11 4.67 4.64 4.06 4.24 3.54 3.05 58.98%
DPS 2.26 1.01 3.26 3.26 2.25 2.25 0.75 108.76%
NAPS 0.5416 0.5312 0.532 0.517 0.5174 0.51 0.5182 2.99%
Adjusted Per Share Value based on latest NOSH - 129,381
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 17.24 14.05 14.37 13.04 12.78 12.32 15.60 6.89%
EPS 1.76 1.35 1.34 1.17 1.22 1.02 0.88 58.80%
DPS 0.65 0.29 0.94 0.94 0.65 0.65 0.22 106.03%
NAPS 0.156 0.153 0.1533 0.1497 0.1484 0.147 0.1498 2.74%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.69 0.38 0.31 0.35 0.36 0.35 0.41 -
P/RPS 1.15 0.78 0.62 0.78 0.81 0.82 0.76 31.83%
P/EPS 11.30 8.13 6.68 8.62 8.50 9.89 13.44 -10.92%
EY 8.85 12.30 14.98 11.60 11.77 10.11 7.44 12.27%
DY 3.28 2.66 10.52 9.31 6.25 6.43 1.83 47.60%
P/NAPS 1.27 0.72 0.58 0.68 0.70 0.69 0.79 37.27%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 31/07/09 29/05/09 20/02/09 24/11/08 22/07/08 29/05/08 26/02/08 -
Price 0.71 0.62 0.31 0.35 0.40 0.40 0.35 -
P/RPS 1.19 1.27 0.62 0.78 0.90 0.94 0.65 49.70%
P/EPS 11.63 13.27 6.68 8.62 9.44 11.30 11.47 0.92%
EY 8.60 7.54 14.98 11.60 10.59 8.85 8.72 -0.92%
DY 3.18 1.63 10.52 9.31 5.63 5.63 2.14 30.25%
P/NAPS 1.31 1.17 0.58 0.68 0.77 0.78 0.68 54.88%

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