[HEXCAP] YoY Cumulative Quarter Result on 31-Dec-2015 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
19-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 64.07%
YoY- 168.1%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 58,728 72,622 71,002 83,609 56,496 35,064 86,650 -6.27%
PBT -58 1 6,658 7,787 2,826 1,315 18,944 -
Tax -766 -1,070 -1,930 -1,891 -758 -345 -4,639 -25.92%
NP -824 -1,069 4,728 5,896 2,068 970 14,305 -
-
NP to SH 606 431 5,592 6,909 2,577 1,256 10,821 -38.13%
-
Tax Rate - 107,000.00% 28.99% 24.28% 26.82% 26.24% 24.49% -
Total Cost 59,552 73,691 66,274 77,713 54,428 34,094 72,345 -3.18%
-
Net Worth 89,235 83,608 87,445 81,108 75,739 71,040 75,387 2.84%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 16 3,225 3,225 2,418 2,015 77 16,125 -68.40%
Div Payout % 2.66% 748.26% 57.67% 35.01% 78.22% 6.16% 149.02% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 89,235 83,608 87,445 81,108 75,739 71,040 75,387 2.84%
NOSH 161,250 161,250 161,250 161,250 161,250 129,000 129,000 3.78%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -1.40% -1.47% 6.66% 7.05% 3.66% 2.77% 16.51% -
ROE 0.68% 0.52% 6.39% 8.52% 3.40% 1.77% 14.35% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 36.42 45.04 44.03 51.85 35.04 27.18 67.17 -9.69%
EPS 0.38 0.27 3.47 4.28 1.60 0.97 8.39 -40.28%
DPS 0.01 2.00 2.00 1.50 1.25 0.06 12.50 -69.51%
NAPS 0.5534 0.5185 0.5423 0.503 0.4697 0.5507 0.5844 -0.90%
Adjusted Per Share Value based on latest NOSH - 161,250
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 13.14 16.25 15.89 18.71 12.64 7.84 19.39 -6.27%
EPS 0.14 0.10 1.25 1.55 0.58 0.28 2.42 -37.79%
DPS 0.00 0.72 0.72 0.54 0.45 0.02 3.61 -
NAPS 0.1996 0.1871 0.1956 0.1815 0.1695 0.1589 0.1687 2.84%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.605 0.365 0.60 0.765 0.595 0.745 0.76 -
P/RPS 1.66 0.81 1.36 1.48 1.70 2.74 1.13 6.61%
P/EPS 160.98 136.56 17.30 17.85 37.23 76.52 9.06 61.50%
EY 0.62 0.73 5.78 5.60 2.69 1.31 11.04 -38.10%
DY 0.02 5.48 3.33 1.96 2.10 0.08 16.45 -67.31%
P/NAPS 1.09 0.70 1.11 1.52 1.27 1.35 1.30 -2.89%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 14/02/18 24/02/17 19/02/16 11/02/15 24/02/14 28/02/13 -
Price 0.70 0.38 0.655 0.755 0.58 0.745 0.755 -
P/RPS 1.92 0.84 1.49 1.46 1.66 2.74 1.12 9.39%
P/EPS 186.26 142.17 18.89 17.62 36.29 76.52 9.00 65.65%
EY 0.54 0.70 5.29 5.68 2.76 1.31 11.11 -39.57%
DY 0.01 5.26 3.05 1.99 2.16 0.08 16.56 -70.91%
P/NAPS 1.26 0.73 1.21 1.50 1.23 1.35 1.29 -0.39%

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