[HEXCAP] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 30.83%
YoY- -88.01%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 99,798 108,962 73,956 52,674 107,548 111,378 130,120 -4.32%
PBT 11,456 9,536 2,672 1,726 24,346 32,612 32,696 -16.02%
Tax -3,012 -2,454 -672 -490 -6,304 -8,262 -8,378 -15.66%
NP 8,444 7,082 2,000 1,236 18,042 24,350 24,318 -16.14%
-
NP to SH 8,618 8,422 2,756 1,638 13,656 18,416 17,990 -11.53%
-
Tax Rate 26.29% 25.73% 25.15% 28.39% 25.89% 25.33% 25.62% -
Total Cost 91,354 101,880 71,956 51,438 89,506 87,028 105,802 -2.41%
-
Net Worth 84,172 78,432 72,330 70,601 85,578 64,812 77,896 1.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 6,450 4,837 3,225 154 3,870 63,187 7,743 -2.99%
Div Payout % 74.84% 57.44% 117.02% 9.45% 28.34% 343.11% 43.04% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 84,172 78,432 72,330 70,601 85,578 64,812 77,896 1.29%
NOSH 161,250 161,250 161,250 129,000 129,000 128,953 129,053 3.77%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.46% 6.50% 2.70% 2.35% 16.78% 21.86% 18.69% -
ROE 10.24% 10.74% 3.81% 2.32% 15.96% 28.41% 23.09% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 61.89 67.57 57.33 40.83 83.37 86.37 100.83 -7.80%
EPS 5.34 5.22 2.14 1.26 10.58 14.28 13.94 -14.76%
DPS 4.00 3.00 2.50 0.12 3.00 49.00 6.00 -6.52%
NAPS 0.522 0.4864 0.5607 0.5473 0.6634 0.5026 0.6036 -2.38%
Adjusted Per Share Value based on latest NOSH - 129,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 22.33 24.38 16.55 11.78 24.06 24.92 29.11 -4.31%
EPS 1.93 1.88 0.62 0.37 3.06 4.12 4.02 -11.50%
DPS 1.44 1.08 0.72 0.03 0.87 14.14 1.73 -3.00%
NAPS 0.1883 0.1755 0.1618 0.158 0.1915 0.145 0.1743 1.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.575 0.73 0.655 0.735 0.76 0.76 0.70 -
P/RPS 0.93 1.08 1.14 1.80 0.91 0.88 0.69 5.09%
P/EPS 10.76 13.98 30.66 57.88 7.18 5.32 5.02 13.53%
EY 9.29 7.15 3.26 1.73 13.93 18.79 19.91 -11.92%
DY 6.96 4.11 3.82 0.16 3.95 64.47 8.57 -3.40%
P/NAPS 1.10 1.50 1.17 1.34 1.15 1.51 1.16 -0.88%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 26/11/14 28/11/13 21/11/12 22/11/11 10/11/10 -
Price 0.56 0.80 0.60 0.75 0.79 0.80 0.72 -
P/RPS 0.90 1.18 1.05 1.84 0.95 0.93 0.71 4.02%
P/EPS 10.48 15.32 28.08 59.07 7.46 5.60 5.16 12.52%
EY 9.54 6.53 3.56 1.69 13.40 17.85 19.36 -11.11%
DY 7.14 3.75 4.17 0.16 3.80 61.25 8.33 -2.53%
P/NAPS 1.07 1.64 1.07 1.37 1.19 1.59 1.19 -1.75%

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