[HEXCAP] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 70.86%
YoY- 115.57%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 53,774 55,689 65,060 59,088 27,881 24,654 23,272 14.96%
PBT 12,173 16,306 16,348 9,452 4,486 2,979 1,778 37.75%
Tax -3,152 -4,131 -4,189 -2,657 -1,269 -784 -736 27.40%
NP 9,021 12,175 12,159 6,795 3,217 2,195 1,042 43.24%
-
NP to SH 6,828 9,208 8,995 4,861 2,255 1,562 429 58.53%
-
Tax Rate 25.89% 25.33% 25.62% 28.11% 28.29% 26.32% 41.39% -
Total Cost 44,753 43,514 52,901 52,293 24,664 22,459 22,230 12.35%
-
Net Worth 85,578 64,812 77,896 69,910 66,619 65,694 63,829 5.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 1,935 31,593 3,871 1,934 1,301 - - -
Div Payout % 28.34% 343.11% 43.04% 39.79% 57.71% - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 85,578 64,812 77,896 69,910 66,619 65,694 63,829 5.00%
NOSH 129,000 128,953 129,053 128,938 128,857 129,090 129,999 -0.12%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 16.78% 21.86% 18.69% 11.50% 11.54% 8.90% 4.48% -
ROE 7.98% 14.21% 11.55% 6.95% 3.38% 2.38% 0.67% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 41.69 43.19 50.41 45.83 21.64 19.10 17.90 15.11%
EPS 5.29 7.14 6.97 3.77 1.75 1.21 0.33 58.72%
DPS 1.50 24.50 3.00 1.50 1.01 0.00 0.00 -
NAPS 0.6634 0.5026 0.6036 0.5422 0.517 0.5089 0.491 5.13%
Adjusted Per Share Value based on latest NOSH - 129,230
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 12.03 12.46 14.56 13.22 6.24 5.52 5.21 14.95%
EPS 1.53 2.06 2.01 1.09 0.50 0.35 0.10 57.49%
DPS 0.43 7.07 0.87 0.43 0.29 0.00 0.00 -
NAPS 0.1915 0.145 0.1743 0.1564 0.149 0.147 0.1428 5.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.76 0.76 0.70 0.78 0.35 0.45 0.43 -
P/RPS 1.82 1.76 1.39 1.70 1.62 2.36 2.40 -4.50%
P/EPS 14.36 10.64 10.04 20.69 20.00 37.19 130.30 -30.73%
EY 6.96 9.40 9.96 4.83 5.00 2.69 0.77 44.28%
DY 1.97 32.24 4.29 1.92 2.89 0.00 0.00 -
P/NAPS 1.15 1.51 1.16 1.44 0.68 0.88 0.88 4.55%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 21/11/12 22/11/11 10/11/10 25/11/09 24/11/08 21/11/07 24/11/06 -
Price 0.79 0.80 0.72 0.72 0.35 0.41 0.44 -
P/RPS 1.90 1.85 1.43 1.57 1.62 2.15 2.46 -4.21%
P/EPS 14.93 11.20 10.33 19.10 20.00 33.88 133.33 -30.55%
EY 6.70 8.93 9.68 5.24 5.00 2.95 0.75 43.99%
DY 1.90 30.63 4.17 2.08 2.89 0.00 0.00 -
P/NAPS 1.19 1.59 1.19 1.33 0.68 0.81 0.90 4.76%

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