[HEXCAP] YoY Annualized Quarter Result on 30-Sep-2008 [#2]

Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 12.75%
YoY- 44.37%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 111,378 130,120 118,176 55,762 49,308 46,544 91,358 3.35%
PBT 32,612 32,696 18,904 8,972 5,958 3,556 26,918 3.24%
Tax -8,262 -8,378 -5,314 -2,538 -1,568 -1,472 -7,592 1.41%
NP 24,350 24,318 13,590 6,434 4,390 2,084 19,326 3.92%
-
NP to SH 18,416 17,990 9,722 4,510 3,124 858 15,730 2.66%
-
Tax Rate 25.33% 25.62% 28.11% 28.29% 26.32% 41.39% 28.20% -
Total Cost 87,028 105,802 104,586 49,328 44,918 44,460 72,032 3.20%
-
Net Worth 64,812 77,896 69,910 66,619 65,694 63,829 64,067 0.19%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 63,187 7,743 3,868 2,602 - - - -
Div Payout % 343.11% 43.04% 39.79% 57.71% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 64,812 77,896 69,910 66,619 65,694 63,829 64,067 0.19%
NOSH 128,953 129,053 128,938 128,857 129,090 129,999 128,934 0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 21.86% 18.69% 11.50% 11.54% 8.90% 4.48% 21.15% -
ROE 28.41% 23.09% 13.91% 6.77% 4.76% 1.34% 24.55% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 86.37 100.83 91.65 43.27 38.20 35.80 70.86 3.35%
EPS 14.28 13.94 7.54 3.50 2.42 0.66 12.20 2.65%
DPS 49.00 6.00 3.00 2.02 0.00 0.00 0.00 -
NAPS 0.5026 0.6036 0.5422 0.517 0.5089 0.491 0.4969 0.19%
Adjusted Per Share Value based on latest NOSH - 129,381
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.92 29.11 26.44 12.48 11.03 10.41 20.44 3.35%
EPS 4.12 4.02 2.18 1.01 0.70 0.19 3.52 2.65%
DPS 14.14 1.73 0.87 0.58 0.00 0.00 0.00 -
NAPS 0.145 0.1743 0.1564 0.149 0.147 0.1428 0.1433 0.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.76 0.70 0.78 0.35 0.45 0.43 0.90 -
P/RPS 0.88 0.69 0.85 0.81 1.18 1.20 1.27 -5.92%
P/EPS 5.32 5.02 10.34 10.00 18.60 65.15 7.38 -5.30%
EY 18.79 19.91 9.67 10.00 5.38 1.53 13.56 5.58%
DY 64.47 8.57 3.85 5.77 0.00 0.00 0.00 -
P/NAPS 1.51 1.16 1.44 0.68 0.88 0.88 1.81 -2.97%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 10/11/10 25/11/09 24/11/08 21/11/07 24/11/06 24/11/05 -
Price 0.80 0.72 0.72 0.35 0.41 0.44 0.63 -
P/RPS 0.93 0.71 0.79 0.81 1.07 1.23 0.89 0.73%
P/EPS 5.60 5.16 9.55 10.00 16.94 66.67 5.16 1.37%
EY 17.85 19.36 10.47 10.00 5.90 1.50 19.37 -1.35%
DY 61.25 8.33 4.17 5.77 0.00 0.00 0.00 -
P/NAPS 1.59 1.19 1.33 0.68 0.81 0.90 1.27 3.81%

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