[HEXCAP] YoY Annualized Quarter 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- 86.01%
YoY- 184.5%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 106,900 132,204 122,396 104,776 47,636 39,352 28,132 24.89%
PBT 21,904 38,552 28,260 20,652 7,632 1,056 -1,204 -
Tax -5,548 -9,688 -7,316 -5,336 -2,124 -284 -104 93.90%
NP 16,356 28,864 20,944 15,316 5,508 772 -1,308 -
-
NP to SH 12,372 21,664 15,620 11,380 4,000 508 -2,200 -
-
Tax Rate 25.33% 25.13% 25.89% 25.84% 27.83% 26.89% - -
Total Cost 90,544 103,340 101,452 89,460 42,128 38,580 29,440 20.57%
-
Net Worth 81,850 90,109 74,658 69,721 66,333 63,220 61,830 4.78%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 7,740 10,327 7,732 6,436 - - - -
Div Payout % 62.56% 47.67% 49.50% 56.56% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 81,850 90,109 74,658 69,721 66,333 63,220 61,830 4.78%
NOSH 129,000 129,097 128,877 128,733 128,205 126,999 127,906 0.14%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.30% 21.83% 17.11% 14.62% 11.56% 1.96% -4.65% -
ROE 15.12% 24.04% 20.92% 16.32% 6.03% 0.80% -3.56% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 82.87 102.41 94.97 81.39 37.16 30.99 21.99 24.72%
EPS 9.60 16.80 12.12 8.84 3.12 0.40 -1.72 -
DPS 6.00 8.00 6.00 5.00 0.00 0.00 0.00 -
NAPS 0.6345 0.698 0.5793 0.5416 0.5174 0.4978 0.4834 4.63%
Adjusted Per Share Value based on latest NOSH - 128,733
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 23.92 29.58 27.38 23.44 10.66 8.80 6.29 24.90%
EPS 2.77 4.85 3.49 2.55 0.89 0.11 -0.49 -
DPS 1.73 2.31 1.73 1.44 0.00 0.00 0.00 -
NAPS 0.1831 0.2016 0.167 0.156 0.1484 0.1414 0.1383 4.78%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.79 0.82 0.70 0.69 0.36 0.41 0.63 -
P/RPS 0.95 0.80 0.74 0.85 0.97 1.32 2.86 -16.76%
P/EPS 8.24 4.89 5.78 7.81 11.54 102.50 -36.63 -
EY 12.14 20.46 17.31 12.81 8.67 0.98 -2.73 -
DY 7.59 9.76 8.57 7.25 0.00 0.00 0.00 -
P/NAPS 1.25 1.17 1.21 1.27 0.70 0.82 1.30 -0.65%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 20/07/12 20/07/11 28/07/10 31/07/09 22/07/08 27/07/07 02/08/06 -
Price 0.81 0.81 0.71 0.71 0.40 0.44 0.57 -
P/RPS 0.98 0.79 0.75 0.87 1.08 1.42 2.59 -14.94%
P/EPS 8.45 4.83 5.86 8.03 12.82 110.00 -33.14 -
EY 11.84 20.72 17.07 12.45 7.80 0.91 -3.02 -
DY 7.41 9.88 8.45 7.04 0.00 0.00 0.00 -
P/NAPS 1.28 1.16 1.23 1.31 0.77 0.88 1.18 1.36%

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