[HEXCAP] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 9.6%
YoY- 288.77%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 73,424 79,813 78,681 78,291 72,406 64,610 38,482 53.65%
PBT 19,659 24,599 26,479 26,751 26,074 20,456 10,235 54.33%
Tax -4,597 -6,644 -8,723 -9,540 -10,370 -7,110 -2,621 45.28%
NP 15,062 17,955 17,756 17,211 15,704 13,346 7,614 57.38%
-
NP to SH 13,559 16,157 16,437 17,211 15,704 13,346 7,614 46.76%
-
Tax Rate 23.38% 27.01% 32.94% 35.66% 39.77% 34.76% 25.61% -
Total Cost 58,362 61,858 60,925 61,080 56,702 51,264 30,868 52.72%
-
Net Worth 80,702 64,044 58,660 56,260 53,289 54,793 49,050 39.24%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,880 13,762 13,762 13,762 10,302 3,420 3,420 59.15%
Div Payout % 50.75% 85.18% 83.73% 79.96% 65.60% 25.63% 44.93% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 80,702 64,044 58,660 56,260 53,289 54,793 49,050 39.24%
NOSH 128,815 128,888 129,037 86,011 86,019 85,937 85,902 30.91%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 20.51% 22.50% 22.57% 21.98% 21.69% 20.66% 19.79% -
ROE 16.80% 25.23% 28.02% 30.59% 29.47% 24.36% 15.52% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 57.00 61.92 60.98 91.02 84.17 75.18 44.80 17.36%
EPS 10.53 12.54 12.74 20.01 18.26 15.53 8.86 12.16%
DPS 5.34 10.68 10.67 16.00 11.98 3.98 3.98 21.58%
NAPS 0.6265 0.4969 0.4546 0.6541 0.6195 0.6376 0.571 6.36%
Adjusted Per Share Value based on latest NOSH - 86,011
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 16.43 17.86 17.60 17.52 16.20 14.46 8.61 53.66%
EPS 3.03 3.61 3.68 3.85 3.51 2.99 1.70 46.84%
DPS 1.54 3.08 3.08 3.08 2.30 0.77 0.77 58.53%
NAPS 0.1806 0.1433 0.1312 0.1259 0.1192 0.1226 0.1097 39.29%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.76 0.90 1.01 1.37 1.46 1.19 1.34 -
P/RPS 1.33 1.45 1.66 1.51 1.73 1.58 2.99 -41.64%
P/EPS 7.22 7.18 7.93 6.85 8.00 7.66 15.12 -38.82%
EY 13.85 13.93 12.61 14.61 12.50 13.05 6.61 63.52%
DY 7.03 11.86 10.56 11.68 8.20 3.35 2.97 77.33%
P/NAPS 1.21 1.81 2.22 2.09 2.36 1.87 2.35 -35.68%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/03/06 24/11/05 02/08/05 30/05/05 25/02/05 30/11/04 - -
Price 0.77 0.63 1.02 0.89 1.49 1.25 0.00 -
P/RPS 1.35 1.02 1.67 0.98 1.77 1.66 0.00 -
P/EPS 7.32 5.03 8.01 4.45 8.16 8.05 0.00 -
EY 13.67 19.90 12.49 22.48 12.25 12.42 0.00 -
DY 6.94 16.95 10.46 17.98 8.04 3.18 0.00 -
P/NAPS 1.23 1.27 2.24 1.36 2.41 1.96 0.00 -

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