[HEXCAP] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -10.2%
YoY- -34.92%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 102,588 79,446 50,402 106,255 127,836 136,558 121,218 -2.74%
PBT 8,297 4,816 3,521 22,098 35,673 37,308 16,241 -10.58%
Tax -2,842 -821 -761 -5,285 -9,257 -9,719 -3,521 -3.50%
NP 5,455 3,995 2,760 16,813 26,416 27,589 12,720 -13.14%
-
NP to SH 7,425 4,442 2,903 12,957 19,910 20,254 9,594 -4.17%
-
Tax Rate 34.25% 17.05% 21.61% 23.92% 25.95% 26.05% 21.68% -
Total Cost 97,133 75,451 47,642 89,442 101,420 108,969 108,498 -1.82%
-
Net Worth 81,866 77,238 72,678 77,516 80,705 87,195 72,715 1.99%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,418 2,015 7,740 16,125 31,611 5,805 5,480 -12.73%
Div Payout % 32.58% 45.38% 266.62% 124.45% 158.77% 28.66% 57.12% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 81,866 77,238 72,678 77,516 80,705 87,195 72,715 1.99%
NOSH 161,250 161,250 129,000 129,000 129,025 129,006 128,951 3.79%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.32% 5.03% 5.48% 15.82% 20.66% 20.20% 10.49% -
ROE 9.07% 5.75% 3.99% 16.72% 24.67% 23.23% 13.19% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 63.62 49.27 39.07 82.37 99.08 105.85 94.00 -6.29%
EPS 4.60 2.75 2.25 10.04 15.43 15.70 7.44 -7.69%
DPS 1.50 1.25 6.00 12.50 24.50 4.50 4.25 -15.92%
NAPS 0.5077 0.479 0.5634 0.6009 0.6255 0.6759 0.5639 -1.73%
Adjusted Per Share Value based on latest NOSH - 129,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.95 17.77 11.28 23.77 28.60 30.55 27.12 -2.74%
EPS 1.66 0.99 0.65 2.90 4.45 4.53 2.15 -4.21%
DPS 0.54 0.45 1.73 3.61 7.07 1.30 1.23 -12.80%
NAPS 0.1832 0.1728 0.1626 0.1734 0.1806 0.1951 0.1627 1.99%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.66 1.06 0.705 0.745 0.78 0.81 0.75 -
P/RPS 1.04 2.15 1.80 0.90 0.79 0.77 0.80 4.46%
P/EPS 14.33 38.48 31.33 7.42 5.05 5.16 10.08 6.03%
EY 6.98 2.60 3.19 13.48 19.78 19.38 9.92 -5.68%
DY 2.27 1.18 8.51 16.78 31.41 5.56 5.67 -14.13%
P/NAPS 1.30 2.21 1.25 1.24 1.25 1.20 1.33 -0.37%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 28/05/15 29/05/14 31/05/13 30/05/12 27/05/11 26/05/10 -
Price 0.675 0.89 0.69 0.82 0.76 0.84 0.69 -
P/RPS 1.06 1.81 1.77 1.00 0.77 0.79 0.73 6.40%
P/EPS 14.66 32.31 30.66 8.16 4.93 5.35 9.27 7.93%
EY 6.82 3.10 3.26 12.25 20.30 18.69 10.78 -7.34%
DY 2.22 1.40 8.70 15.24 32.24 5.36 6.16 -15.62%
P/NAPS 1.33 1.86 1.22 1.36 1.22 1.24 1.22 1.44%

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