[HEXCAP] YoY Annual (Unaudited) Result on 31-Mar-2007 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Mar-2007 [#4]
Profit Trend
YoY- -80.28%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 121,218 62,836 55,069 66,509 67,795 78,291 58,084 13.03%
PBT 16,241 10,584 8,495 4,532 18,222 26,751 17,369 -1.11%
Tax -3,521 -2,366 -2,146 -1,147 -7,356 -9,554 -6,795 -10.37%
NP 12,720 8,218 6,349 3,385 10,866 17,197 10,574 3.12%
-
NP to SH 9,594 6,118 4,558 2,143 10,866 17,197 10,574 -1.60%
-
Tax Rate 21.68% 22.35% 25.26% 25.31% 40.37% 35.71% 39.12% -
Total Cost 108,498 54,618 48,720 63,124 56,929 61,094 47,510 14.74%
-
Net Worth 72,715 68,669 65,748 64,135 75,532 45,827 35,798 12.53%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 5,480 3,239 2,902 968 4,194 6,880 3,419 8.17%
Div Payout % 57.12% 52.96% 63.69% 45.18% 38.60% 40.01% 32.34% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 72,715 68,669 65,748 64,135 75,532 45,827 35,798 12.53%
NOSH 128,951 129,077 129,019 129,096 129,049 86,011 67,051 11.51%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.49% 13.08% 11.53% 5.09% 16.03% 21.97% 18.20% -
ROE 13.19% 8.91% 6.93% 3.34% 14.39% 37.53% 29.54% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 94.00 48.68 42.68 51.52 52.53 91.02 86.63 1.36%
EPS 7.44 4.74 3.53 1.66 8.42 13.33 15.77 -11.76%
DPS 4.25 2.51 2.25 0.75 3.25 8.00 5.10 -2.99%
NAPS 0.5639 0.532 0.5096 0.4968 0.5853 0.5328 0.5339 0.91%
Adjusted Per Share Value based on latest NOSH - 129,560
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 27.12 14.06 12.32 14.88 15.17 17.52 13.00 13.03%
EPS 2.15 1.37 1.02 0.48 2.43 3.85 2.37 -1.60%
DPS 1.23 0.72 0.65 0.22 0.94 1.54 0.77 8.11%
NAPS 0.1627 0.1536 0.1471 0.1435 0.169 0.1025 0.0801 12.53%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.75 0.38 0.35 0.47 0.80 1.37 1.99 -
P/RPS 0.80 0.78 0.82 0.91 1.52 1.51 2.30 -16.13%
P/EPS 10.08 8.02 9.91 28.31 9.50 6.85 12.62 -3.67%
EY 9.92 12.47 10.09 3.53 10.53 14.59 7.92 3.82%
DY 5.67 6.61 6.43 1.60 4.06 5.84 2.56 14.16%
P/NAPS 1.33 0.71 0.69 0.95 1.37 2.57 3.73 -15.78%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 26/05/10 29/05/09 29/05/08 18/05/07 24/05/06 30/05/05 28/05/04 -
Price 0.69 0.62 0.40 0.44 0.72 0.89 1.42 -
P/RPS 0.73 1.27 0.94 0.85 1.37 0.98 1.64 -12.61%
P/EPS 9.27 13.08 11.32 26.51 8.55 4.45 9.00 0.49%
EY 10.78 7.64 8.83 3.77 11.69 22.46 11.11 -0.50%
DY 6.16 4.05 5.63 1.70 4.51 8.99 3.59 9.41%
P/NAPS 1.22 1.17 0.78 0.89 1.23 1.67 2.66 -12.17%

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