[HEXCAP] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- 9.59%
YoY- 34.23%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 127,836 136,558 121,218 62,836 55,069 66,509 67,795 11.13%
PBT 35,673 37,308 16,241 10,584 8,495 4,532 18,222 11.83%
Tax -9,257 -9,719 -3,521 -2,366 -2,146 -1,147 -7,356 3.90%
NP 26,416 27,589 12,720 8,218 6,349 3,385 10,866 15.94%
-
NP to SH 19,910 20,254 9,594 6,118 4,558 2,143 10,866 10.60%
-
Tax Rate 25.95% 26.05% 21.68% 22.35% 25.26% 25.31% 40.37% -
Total Cost 101,420 108,969 108,498 54,618 48,720 63,124 56,929 10.09%
-
Net Worth 80,705 87,195 72,715 68,669 65,748 64,135 75,532 1.10%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 31,611 5,805 5,480 3,239 2,902 968 4,194 39.98%
Div Payout % 158.77% 28.66% 57.12% 52.96% 63.69% 45.18% 38.60% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 80,705 87,195 72,715 68,669 65,748 64,135 75,532 1.10%
NOSH 129,025 129,006 128,951 129,077 129,019 129,096 129,049 -0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.66% 20.20% 10.49% 13.08% 11.53% 5.09% 16.03% -
ROE 24.67% 23.23% 13.19% 8.91% 6.93% 3.34% 14.39% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 99.08 105.85 94.00 48.68 42.68 51.52 52.53 11.14%
EPS 15.43 15.70 7.44 4.74 3.53 1.66 8.42 10.61%
DPS 24.50 4.50 4.25 2.51 2.25 0.75 3.25 39.98%
NAPS 0.6255 0.6759 0.5639 0.532 0.5096 0.4968 0.5853 1.11%
Adjusted Per Share Value based on latest NOSH - 128,732
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 28.60 30.55 27.12 14.06 12.32 14.88 15.17 11.13%
EPS 4.45 4.53 2.15 1.37 1.02 0.48 2.43 10.59%
DPS 7.07 1.30 1.23 0.72 0.65 0.22 0.94 39.93%
NAPS 0.1806 0.1951 0.1627 0.1536 0.1471 0.1435 0.169 1.11%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.78 0.81 0.75 0.38 0.35 0.47 0.80 -
P/RPS 0.79 0.77 0.80 0.78 0.82 0.91 1.52 -10.32%
P/EPS 5.05 5.16 10.08 8.02 9.91 28.31 9.50 -9.98%
EY 19.78 19.38 9.92 12.47 10.09 3.53 10.53 11.06%
DY 31.41 5.56 5.67 6.61 6.43 1.60 4.06 40.59%
P/NAPS 1.25 1.20 1.33 0.71 0.69 0.95 1.37 -1.51%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 27/05/11 26/05/10 29/05/09 29/05/08 18/05/07 24/05/06 -
Price 0.76 0.84 0.69 0.62 0.40 0.44 0.72 -
P/RPS 0.77 0.79 0.73 1.27 0.94 0.85 1.37 -9.14%
P/EPS 4.93 5.35 9.27 13.08 11.32 26.51 8.55 -8.76%
EY 20.30 18.69 10.78 7.64 8.83 3.77 11.69 9.62%
DY 32.24 5.36 6.16 4.05 5.63 1.70 4.51 38.75%
P/NAPS 1.22 1.24 1.22 1.17 0.78 0.89 1.23 -0.13%

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