[HEXCAP] YoY Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 125.5%
YoY- 44.37%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 55,689 65,060 59,088 27,881 24,654 23,272 45,679 3.35%
PBT 16,306 16,348 9,452 4,486 2,979 1,778 13,459 3.24%
Tax -4,131 -4,189 -2,657 -1,269 -784 -736 -3,796 1.41%
NP 12,175 12,159 6,795 3,217 2,195 1,042 9,663 3.92%
-
NP to SH 9,208 8,995 4,861 2,255 1,562 429 7,865 2.66%
-
Tax Rate 25.33% 25.62% 28.11% 28.29% 26.32% 41.39% 28.20% -
Total Cost 43,514 52,901 52,293 24,664 22,459 22,230 36,016 3.20%
-
Net Worth 64,812 77,896 69,910 66,619 65,694 63,829 64,067 0.19%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 31,593 3,871 1,934 1,301 - - - -
Div Payout % 343.11% 43.04% 39.79% 57.71% - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 64,812 77,896 69,910 66,619 65,694 63,829 64,067 0.19%
NOSH 128,953 129,053 128,938 128,857 129,090 129,999 128,934 0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 21.86% 18.69% 11.50% 11.54% 8.90% 4.48% 21.15% -
ROE 14.21% 11.55% 6.95% 3.38% 2.38% 0.67% 12.28% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 43.19 50.41 45.83 21.64 19.10 17.90 35.43 3.35%
EPS 7.14 6.97 3.77 1.75 1.21 0.33 6.10 2.65%
DPS 24.50 3.00 1.50 1.01 0.00 0.00 0.00 -
NAPS 0.5026 0.6036 0.5422 0.517 0.5089 0.491 0.4969 0.19%
Adjusted Per Share Value based on latest NOSH - 129,381
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 12.46 14.56 13.22 6.24 5.52 5.21 10.22 3.35%
EPS 2.06 2.01 1.09 0.50 0.35 0.10 1.76 2.65%
DPS 7.07 0.87 0.43 0.29 0.00 0.00 0.00 -
NAPS 0.145 0.1743 0.1564 0.149 0.147 0.1428 0.1433 0.19%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.76 0.70 0.78 0.35 0.45 0.43 0.90 -
P/RPS 1.76 1.39 1.70 1.62 2.36 2.40 2.54 -5.92%
P/EPS 10.64 10.04 20.69 20.00 37.19 130.30 14.75 -5.29%
EY 9.40 9.96 4.83 5.00 2.69 0.77 6.78 5.59%
DY 32.24 4.29 1.92 2.89 0.00 0.00 0.00 -
P/NAPS 1.51 1.16 1.44 0.68 0.88 0.88 1.81 -2.97%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 10/11/10 25/11/09 24/11/08 21/11/07 24/11/06 24/11/05 -
Price 0.80 0.72 0.72 0.35 0.41 0.44 0.63 -
P/RPS 1.85 1.43 1.57 1.62 2.15 2.46 1.78 0.64%
P/EPS 11.20 10.33 19.10 20.00 33.88 133.33 10.33 1.35%
EY 8.93 9.68 5.24 5.00 2.95 0.75 9.68 -1.33%
DY 30.63 4.17 2.08 2.89 0.00 0.00 0.00 -
P/NAPS 1.59 1.19 1.33 0.68 0.81 0.90 1.27 3.81%

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