[HEXCAP] YoY Annualized Quarter Result on 31-Dec-2008 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
20-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 23.78%
YoY- 51.48%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 118,356 136,457 127,008 61,150 48,918 44,608 81,376 6.43%
PBT 32,761 37,828 19,898 9,560 7,129 3,929 22,698 6.30%
Tax -8,756 -9,905 -5,068 -2,174 -1,873 -1,425 -6,584 4.86%
NP 24,005 27,922 14,830 7,385 5,256 2,504 16,114 6.86%
-
NP to SH 18,137 20,582 10,558 5,582 3,685 1,296 14,110 4.27%
-
Tax Rate 26.73% 26.18% 25.47% 22.74% 26.27% 36.27% 29.01% -
Total Cost 94,350 108,534 112,177 53,765 43,662 42,104 65,261 6.33%
-
Net Worth 69,241 82,356 71,051 68,537 66,930 64,177 80,856 -2.55%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 42,136 7,737 7,308 1,734 - - - -
Div Payout % 232.32% 37.59% 69.22% 31.08% - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 69,241 82,356 71,051 68,537 66,930 64,177 80,856 -2.55%
NOSH 128,989 128,964 128,973 128,830 129,158 129,600 129,060 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 20.28% 20.46% 11.68% 12.08% 10.74% 5.61% 19.80% -
ROE 26.19% 24.99% 14.86% 8.15% 5.51% 2.02% 17.45% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 91.76 105.81 98.48 47.47 37.87 34.42 63.05 6.45%
EPS 14.05 15.96 8.19 4.33 2.85 1.00 10.93 4.27%
DPS 32.67 6.00 5.67 1.35 0.00 0.00 0.00 -
NAPS 0.5368 0.6386 0.5509 0.532 0.5182 0.4952 0.6265 -2.54%
Adjusted Per Share Value based on latest NOSH - 128,800
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 26.48 30.53 28.42 13.68 10.94 9.98 18.21 6.43%
EPS 4.06 4.60 2.36 1.25 0.82 0.29 3.16 4.26%
DPS 9.43 1.73 1.64 0.39 0.00 0.00 0.00 -
NAPS 0.1549 0.1843 0.159 0.1533 0.1497 0.1436 0.1809 -2.55%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.81 0.83 0.76 0.31 0.41 0.44 0.76 -
P/RPS 0.88 0.78 0.77 0.65 1.08 1.28 1.21 -5.16%
P/EPS 5.76 5.20 9.28 7.15 14.37 44.00 6.95 -3.08%
EY 17.36 19.23 10.77 13.98 6.96 2.27 14.39 3.17%
DY 40.33 7.23 7.46 4.34 0.00 0.00 0.00 -
P/NAPS 1.51 1.30 1.38 0.58 0.79 0.89 1.21 3.75%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 17/02/12 25/02/11 24/02/10 20/02/09 26/02/08 13/02/07 17/03/06 -
Price 0.81 0.82 0.78 0.31 0.35 0.43 0.77 -
P/RPS 0.88 0.77 0.79 0.65 0.92 1.25 1.22 -5.29%
P/EPS 5.76 5.14 9.53 7.15 12.27 43.00 7.04 -3.28%
EY 17.36 19.46 10.50 13.98 8.15 2.33 14.20 3.40%
DY 40.33 7.32 7.26 4.34 0.00 0.00 0.00 -
P/NAPS 1.51 1.28 1.42 0.58 0.68 0.87 1.23 3.47%

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