[HEXCAP] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
03-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 101.35%
YoY- 399.11%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 71,408 89,836 105,944 110,860 75,168 61,796 106,900 -6.50%
PBT 3,332 2,468 12,680 12,668 1,120 1,604 21,904 -26.92%
Tax -1,992 -1,424 -3,084 -3,608 -296 -844 -5,548 -15.68%
NP 1,340 1,044 9,596 9,060 824 760 16,356 -34.08%
-
NP to SH 3,332 2,764 9,612 8,944 1,792 1,252 12,372 -19.63%
-
Tax Rate 59.78% 57.70% 24.32% 28.48% 26.43% 52.62% 25.33% -
Total Cost 70,068 88,792 96,348 101,800 74,344 61,036 90,544 -4.18%
-
Net Worth 90,590 88,542 84,865 79,673 73,013 77,825 81,850 1.70%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - 7,740 -
Div Payout % - - - - - - 62.56% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 90,590 88,542 84,865 79,673 73,013 77,825 81,850 1.70%
NOSH 161,250 161,250 161,250 161,250 129,000 129,000 129,000 3.78%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 1.88% 1.16% 9.06% 8.17% 1.10% 1.23% 15.30% -
ROE 3.68% 3.12% 11.33% 11.23% 2.45% 1.61% 15.12% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 44.28 55.71 65.70 68.75 58.27 47.90 82.87 -9.91%
EPS 2.08 1.72 5.96 5.56 1.40 0.96 9.60 -22.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.5618 0.5491 0.5263 0.4941 0.566 0.6033 0.6345 -2.00%
Adjusted Per Share Value based on latest NOSH - 161,250
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 15.98 20.10 23.70 24.80 16.82 13.83 23.92 -6.49%
EPS 0.75 0.62 2.15 2.00 0.40 0.28 2.77 -19.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.73 -
NAPS 0.2027 0.1981 0.1899 0.1783 0.1634 0.1741 0.1831 1.70%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.85 0.585 0.595 0.77 0.705 0.765 0.79 -
P/RPS 1.92 1.05 0.91 1.12 1.21 1.60 0.95 12.43%
P/EPS 41.14 34.13 9.98 13.88 50.75 78.82 8.24 30.71%
EY 2.43 2.93 10.02 7.20 1.97 1.27 12.14 -23.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.59 -
P/NAPS 1.51 1.07 1.13 1.56 1.25 1.27 1.25 3.19%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 17/08/17 26/08/16 03/08/15 25/07/14 25/07/13 20/07/12 -
Price 0.94 0.595 0.565 0.77 0.715 0.815 0.81 -
P/RPS 2.12 1.07 0.86 1.12 1.23 1.70 0.98 13.71%
P/EPS 45.49 34.71 9.48 13.88 51.47 83.97 8.45 32.36%
EY 2.20 2.88 10.55 7.20 1.94 1.19 11.84 -24.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.41 -
P/NAPS 1.67 1.08 1.07 1.56 1.26 1.35 1.28 4.53%

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