[HEXCAP] YoY Annualized Quarter Result on 31-Mar-2008 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 23.68%
YoY- 112.69%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 136,558 121,218 62,836 55,069 66,509 67,795 78,291 9.71%
PBT 37,308 16,241 10,584 8,495 4,532 18,222 26,751 5.69%
Tax -9,719 -3,521 -2,366 -2,146 -1,147 -7,356 -9,554 0.28%
NP 27,589 12,720 8,218 6,349 3,385 10,866 17,197 8.19%
-
NP to SH 20,254 9,594 6,118 4,558 2,143 10,866 17,197 2.76%
-
Tax Rate 26.05% 21.68% 22.35% 25.26% 25.31% 40.37% 35.71% -
Total Cost 108,969 108,498 54,618 48,720 63,124 56,929 61,094 10.11%
-
Net Worth 87,195 72,715 68,669 65,748 64,135 75,532 45,827 11.31%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 5,805 5,480 3,239 2,902 968 4,194 6,880 -2.79%
Div Payout % 28.66% 57.12% 52.96% 63.69% 45.18% 38.60% 40.01% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 87,195 72,715 68,669 65,748 64,135 75,532 45,827 11.31%
NOSH 129,006 128,951 129,077 129,019 129,096 129,049 86,011 6.98%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 20.20% 10.49% 13.08% 11.53% 5.09% 16.03% 21.97% -
ROE 23.23% 13.19% 8.91% 6.93% 3.34% 14.39% 37.53% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 105.85 94.00 48.68 42.68 51.52 52.53 91.02 2.54%
EPS 15.70 7.44 4.74 3.53 1.66 8.42 13.33 2.76%
DPS 4.50 4.25 2.51 2.25 0.75 3.25 8.00 -9.13%
NAPS 0.6759 0.5639 0.532 0.5096 0.4968 0.5853 0.5328 4.04%
Adjusted Per Share Value based on latest NOSH - 128,811
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 30.55 27.12 14.06 12.32 14.88 15.17 17.52 9.70%
EPS 4.53 2.15 1.37 1.02 0.48 2.43 3.85 2.74%
DPS 1.30 1.23 0.72 0.65 0.22 0.94 1.54 -2.78%
NAPS 0.1951 0.1627 0.1536 0.1471 0.1435 0.169 0.1025 11.31%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.81 0.75 0.38 0.35 0.47 0.80 1.37 -
P/RPS 0.77 0.80 0.78 0.82 0.91 1.52 1.51 -10.61%
P/EPS 5.16 10.08 8.02 9.91 28.31 9.50 6.85 -4.61%
EY 19.38 9.92 12.47 10.09 3.53 10.53 14.59 4.84%
DY 5.56 5.67 6.61 6.43 1.60 4.06 5.84 -0.81%
P/NAPS 1.20 1.33 0.71 0.69 0.95 1.37 2.57 -11.91%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 26/05/10 29/05/09 29/05/08 18/05/07 24/05/06 30/05/05 -
Price 0.84 0.69 0.62 0.40 0.44 0.72 0.89 -
P/RPS 0.79 0.73 1.27 0.94 0.85 1.37 0.98 -3.52%
P/EPS 5.35 9.27 13.08 11.32 26.51 8.55 4.45 3.11%
EY 18.69 10.78 7.64 8.83 3.77 11.69 22.46 -3.01%
DY 5.36 6.16 4.05 5.63 1.70 4.51 8.99 -8.25%
P/NAPS 1.24 1.22 1.17 0.78 0.89 1.23 1.67 -4.83%

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