[HEXCAP] QoQ TTM 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- 13.9%
YoY- 51.69%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 93,995 77,066 62,781 64,236 58,289 57,140 55,069 42.77%
PBT 15,378 13,667 10,412 10,318 10,002 10,139 8,495 48.47%
Tax -3,725 -3,140 -2,337 -2,372 -2,631 -2,606 -2,146 44.38%
NP 11,653 10,527 8,075 7,946 7,371 7,533 6,349 49.85%
-
NP to SH 8,621 7,860 6,015 5,981 5,251 5,431 4,558 52.88%
-
Tax Rate 24.22% 22.98% 22.45% 22.99% 26.30% 25.70% 25.26% -
Total Cost 82,342 66,539 54,706 56,290 50,918 49,607 48,720 41.84%
-
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 3,547 2,915 1,306 4,205 4,205 2,898 2,898 14.40%
Div Payout % 41.15% 37.10% 21.72% 70.31% 80.08% 53.36% 63.59% -
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 12.40% 13.66% 12.86% 12.37% 12.65% 13.18% 11.53% -
ROE 12.30% 11.27% 8.80% 8.73% 7.85% 8.19% 6.94% -
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 72.73 59.86 48.77 49.87 45.05 44.57 42.75 42.46%
EPS 6.67 6.11 4.67 4.64 4.06 4.24 3.54 52.49%
DPS 2.75 2.26 1.01 3.26 3.26 2.25 2.25 14.30%
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 21.03 17.24 14.05 14.37 13.04 12.78 12.32 42.78%
EPS 1.93 1.76 1.35 1.34 1.17 1.22 1.02 52.92%
DPS 0.79 0.65 0.29 0.94 0.94 0.65 0.65 13.87%
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 1.07 1.15 0.78 0.62 0.78 0.81 0.82 19.39%
P/EPS 11.69 11.30 8.13 6.68 8.62 8.50 9.89 11.78%
EY 8.55 8.85 12.30 14.98 11.60 11.77 10.11 -10.56%
DY 3.53 3.28 2.66 10.52 9.31 6.25 6.43 -32.92%
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 0.99 1.19 1.27 0.62 0.78 0.90 0.94 3.51%
P/EPS 10.79 11.63 13.27 6.68 8.62 9.44 11.30 -3.02%
EY 9.27 8.60 7.54 14.98 11.60 10.59 8.85 3.13%
DY 3.82 3.18 1.63 10.52 9.31 5.63 5.63 -22.76%
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