[HEXCAP] YoY Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 514.96%
YoY- 264.1%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 130,120 118,176 55,762 49,308 46,544 91,358 88,314 6.66%
PBT 32,696 18,904 8,972 5,958 3,556 26,918 31,222 0.77%
Tax -8,378 -5,314 -2,538 -1,568 -1,472 -7,592 -13,384 -7.50%
NP 24,318 13,590 6,434 4,390 2,084 19,326 17,838 5.29%
-
NP to SH 17,990 9,722 4,510 3,124 858 15,730 17,838 0.14%
-
Tax Rate 25.62% 28.11% 28.29% 26.32% 41.39% 28.20% 42.87% -
Total Cost 105,802 104,586 49,328 44,918 44,460 72,032 70,476 7.00%
-
Net Worth 77,896 69,910 66,619 65,694 63,829 64,067 54,838 6.02%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 7,743 3,868 2,602 - - - - -
Div Payout % 43.04% 39.79% 57.71% - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 77,896 69,910 66,619 65,694 63,829 64,067 54,838 6.02%
NOSH 129,053 128,938 128,857 129,090 129,999 128,934 86,007 6.99%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 18.69% 11.50% 11.54% 8.90% 4.48% 21.15% 20.20% -
ROE 23.09% 13.91% 6.77% 4.76% 1.34% 24.55% 32.53% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 100.83 91.65 43.27 38.20 35.80 70.86 102.68 -0.30%
EPS 13.94 7.54 3.50 2.42 0.66 12.20 20.74 -6.40%
DPS 6.00 3.00 2.02 0.00 0.00 0.00 0.00 -
NAPS 0.6036 0.5422 0.517 0.5089 0.491 0.4969 0.6376 -0.90%
Adjusted Per Share Value based on latest NOSH - 129,279
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 29.11 26.44 12.48 11.03 10.41 20.44 19.76 6.66%
EPS 4.02 2.18 1.01 0.70 0.19 3.52 3.99 0.12%
DPS 1.73 0.87 0.58 0.00 0.00 0.00 0.00 -
NAPS 0.1743 0.1564 0.149 0.147 0.1428 0.1433 0.1227 6.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.70 0.78 0.35 0.45 0.43 0.90 1.19 -
P/RPS 0.69 0.85 0.81 1.18 1.20 1.27 1.16 -8.29%
P/EPS 5.02 10.34 10.00 18.60 65.15 7.38 5.74 -2.20%
EY 19.91 9.67 10.00 5.38 1.53 13.56 17.43 2.24%
DY 8.57 3.85 5.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.44 0.68 0.88 0.88 1.81 1.87 -7.64%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 10/11/10 25/11/09 24/11/08 21/11/07 24/11/06 24/11/05 30/11/04 -
Price 0.72 0.72 0.35 0.41 0.44 0.63 1.25 -
P/RPS 0.71 0.79 0.81 1.07 1.23 0.89 1.22 -8.62%
P/EPS 5.16 9.55 10.00 16.94 66.67 5.16 6.03 -2.56%
EY 19.36 10.47 10.00 5.90 1.50 19.37 16.59 2.60%
DY 8.33 4.17 5.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.33 0.68 0.81 0.90 1.27 1.96 -7.97%

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