[HEXCAP] YoY Cumulative Quarter Result on 31-Mar-2010 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 21.15%
YoY- 56.82%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 106,255 127,836 136,558 121,218 62,836 55,069 66,509 8.11%
PBT 22,098 35,673 37,308 16,241 10,584 8,495 4,532 30.18%
Tax -5,285 -9,257 -9,719 -3,521 -2,366 -2,146 -1,147 28.96%
NP 16,813 26,416 27,589 12,720 8,218 6,349 3,385 30.58%
-
NP to SH 12,957 19,910 20,254 9,594 6,118 4,558 2,143 34.93%
-
Tax Rate 23.92% 25.95% 26.05% 21.68% 22.35% 25.26% 25.31% -
Total Cost 89,442 101,420 108,969 108,498 54,618 48,720 63,124 5.97%
-
Net Worth 77,516 80,705 87,195 72,715 68,669 65,748 64,135 3.20%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 16,125 31,611 5,805 5,480 3,239 2,902 968 59.74%
Div Payout % 124.45% 158.77% 28.66% 57.12% 52.96% 63.69% 45.18% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 77,516 80,705 87,195 72,715 68,669 65,748 64,135 3.20%
NOSH 129,000 129,025 129,006 128,951 129,077 129,019 129,096 -0.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.82% 20.66% 20.20% 10.49% 13.08% 11.53% 5.09% -
ROE 16.72% 24.67% 23.23% 13.19% 8.91% 6.93% 3.34% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 82.37 99.08 105.85 94.00 48.68 42.68 51.52 8.12%
EPS 10.04 15.43 15.70 7.44 4.74 3.53 1.66 34.94%
DPS 12.50 24.50 4.50 4.25 2.51 2.25 0.75 59.75%
NAPS 0.6009 0.6255 0.6759 0.5639 0.532 0.5096 0.4968 3.21%
Adjusted Per Share Value based on latest NOSH - 128,923
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 23.77 28.60 30.55 27.12 14.06 12.32 14.88 8.11%
EPS 2.90 4.45 4.53 2.15 1.37 1.02 0.48 34.91%
DPS 3.61 7.07 1.30 1.23 0.72 0.65 0.22 59.34%
NAPS 0.1734 0.1806 0.1951 0.1627 0.1536 0.1471 0.1435 3.20%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.745 0.78 0.81 0.75 0.38 0.35 0.47 -
P/RPS 0.90 0.79 0.77 0.80 0.78 0.82 0.91 -0.18%
P/EPS 7.42 5.05 5.16 10.08 8.02 9.91 28.31 -19.98%
EY 13.48 19.78 19.38 9.92 12.47 10.09 3.53 24.99%
DY 16.78 31.41 5.56 5.67 6.61 6.43 1.60 47.89%
P/NAPS 1.24 1.25 1.20 1.33 0.71 0.69 0.95 4.53%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 31/05/13 30/05/12 27/05/11 26/05/10 29/05/09 29/05/08 18/05/07 -
Price 0.82 0.76 0.84 0.69 0.62 0.40 0.44 -
P/RPS 1.00 0.77 0.79 0.73 1.27 0.94 0.85 2.74%
P/EPS 8.16 4.93 5.35 9.27 13.08 11.32 26.51 -17.81%
EY 12.25 20.30 18.69 10.78 7.64 8.83 3.77 21.68%
DY 15.24 32.24 5.36 6.16 4.05 5.63 1.70 44.08%
P/NAPS 1.36 1.22 1.24 1.22 1.17 0.78 0.89 7.31%

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