[HEXCAP] YoY Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 62.91%
YoY- 89.13%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 86,650 88,767 102,343 95,256 45,863 36,689 33,456 17.17%
PBT 18,944 24,571 28,371 14,924 7,170 5,347 2,947 36.31%
Tax -4,639 -6,567 -7,429 -3,801 -1,631 -1,405 -1,069 27.68%
NP 14,305 18,004 20,942 11,123 5,539 3,942 1,878 40.22%
-
NP to SH 10,821 13,603 15,437 7,919 4,187 2,764 972 49.37%
-
Tax Rate 24.49% 26.73% 26.19% 25.47% 22.75% 26.28% 36.27% -
Total Cost 72,345 70,763 81,401 84,133 40,324 32,747 31,578 14.80%
-
Net Worth 75,387 69,241 82,356 71,051 68,537 66,930 64,177 2.71%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 16,125 31,602 5,803 5,481 1,301 - - -
Div Payout % 149.02% 232.32% 37.59% 69.22% 31.08% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 75,387 69,241 82,356 71,051 68,537 66,930 64,177 2.71%
NOSH 129,000 128,989 128,964 128,973 128,830 129,158 129,600 -0.07%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.51% 20.28% 20.46% 11.68% 12.08% 10.74% 5.61% -
ROE 14.35% 19.65% 18.74% 11.15% 6.11% 4.13% 1.51% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 67.17 68.82 79.36 73.86 35.60 28.41 25.81 17.26%
EPS 8.39 10.54 11.97 6.14 3.25 2.14 0.75 49.49%
DPS 12.50 24.50 4.50 4.25 1.01 0.00 0.00 -
NAPS 0.5844 0.5368 0.6386 0.5509 0.532 0.5182 0.4952 2.79%
Adjusted Per Share Value based on latest NOSH - 128,987
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 19.39 19.86 22.90 21.31 10.26 8.21 7.49 17.16%
EPS 2.42 3.04 3.45 1.77 0.94 0.62 0.22 49.07%
DPS 3.61 7.07 1.30 1.23 0.29 0.00 0.00 -
NAPS 0.1687 0.1549 0.1843 0.159 0.1533 0.1497 0.1436 2.71%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.76 0.81 0.83 0.76 0.31 0.41 0.44 -
P/RPS 1.13 1.18 1.05 1.03 0.87 1.44 1.70 -6.57%
P/EPS 9.06 7.68 6.93 12.38 9.54 19.16 58.67 -26.73%
EY 11.04 13.02 14.42 8.08 10.48 5.22 1.70 36.55%
DY 16.45 30.25 5.42 5.59 3.26 0.00 0.00 -
P/NAPS 1.30 1.51 1.30 1.38 0.58 0.79 0.89 6.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 17/02/12 25/02/11 24/02/10 20/02/09 26/02/08 13/02/07 -
Price 0.755 0.81 0.82 0.78 0.31 0.35 0.43 -
P/RPS 1.12 1.18 1.03 1.06 0.87 1.23 1.67 -6.43%
P/EPS 9.00 7.68 6.85 12.70 9.54 16.36 57.33 -26.53%
EY 11.11 13.02 14.60 7.87 10.48 6.11 1.74 36.16%
DY 16.56 30.25 5.49 5.45 3.26 0.00 0.00 -
P/NAPS 1.29 1.51 1.28 1.42 0.58 0.68 0.87 6.77%

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