[HEXCAP] YoY Annualized Quarter Result on 31-Mar-2016 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -19.4%
YoY- 67.15%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 74,581 104,061 93,418 102,588 79,446 50,402 106,255 -5.72%
PBT -1,085 6,176 8,110 8,297 4,816 3,521 22,098 -
Tax -197 -764 -2,187 -2,842 -821 -761 -5,285 -42.18%
NP -1,282 5,412 5,923 5,455 3,995 2,760 16,813 -
-
NP to SH 462 6,664 7,197 7,425 4,442 2,903 12,957 -42.61%
-
Tax Rate - 12.37% 26.97% 34.25% 17.05% 21.61% 23.92% -
Total Cost 75,863 98,649 87,495 97,133 75,451 47,642 89,442 -2.70%
-
Net Worth 88,606 88,171 88,655 81,866 77,238 72,678 77,516 2.25%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 16 3,225 3,225 2,418 2,015 7,740 16,125 -68.40%
Div Payout % 3.49% 48.39% 44.81% 32.58% 45.38% 266.62% 124.45% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 88,606 88,171 88,655 81,866 77,238 72,678 77,516 2.25%
NOSH 161,250 161,250 161,250 161,250 161,250 129,000 129,000 3.78%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -1.72% 5.20% 6.34% 5.32% 5.03% 5.48% 15.82% -
ROE 0.52% 7.56% 8.12% 9.07% 5.75% 3.99% 16.72% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 46.25 64.53 57.93 63.62 49.27 39.07 82.37 -9.16%
EPS 0.29 4.13 4.46 4.60 2.75 2.25 10.04 -44.59%
DPS 0.01 2.00 2.00 1.50 1.25 6.00 12.50 -69.51%
NAPS 0.5495 0.5468 0.5498 0.5077 0.479 0.5634 0.6009 -1.47%
Adjusted Per Share Value based on latest NOSH - 161,250
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 16.68 23.27 20.89 22.94 17.77 11.27 23.76 -5.72%
EPS 0.10 1.49 1.61 1.66 0.99 0.65 2.90 -42.93%
DPS 0.00 0.72 0.72 0.54 0.45 1.73 3.61 -
NAPS 0.1981 0.1972 0.1983 0.1831 0.1727 0.1625 0.1733 2.25%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.665 0.37 0.615 0.66 1.06 0.705 0.745 -
P/RPS 1.44 0.57 1.06 1.04 2.15 1.80 0.90 8.14%
P/EPS 232.10 8.95 13.78 14.33 38.48 31.33 7.42 77.45%
EY 0.43 11.17 7.26 6.98 2.60 3.19 13.48 -43.66%
DY 0.02 5.41 3.25 2.27 1.18 8.51 16.78 -67.42%
P/NAPS 1.21 0.68 1.12 1.30 2.21 1.25 1.24 -0.40%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 31/05/18 31/05/17 31/05/16 28/05/15 29/05/14 31/05/13 -
Price 0.60 0.685 0.605 0.675 0.89 0.69 0.82 -
P/RPS 1.30 1.06 1.04 1.06 1.81 1.77 1.00 4.46%
P/EPS 209.42 16.58 13.56 14.66 32.31 30.66 8.16 71.70%
EY 0.48 6.03 7.38 6.82 3.10 3.26 12.25 -41.70%
DY 0.02 2.92 3.31 2.22 1.40 8.70 15.24 -66.89%
P/NAPS 1.09 1.25 1.10 1.33 1.86 1.22 1.36 -3.61%

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