[HEXCAP] YoY Quarter Result on 30-Sep-2011 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -29.99%
YoY- -25.5%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 18,186 10,888 27,049 22,638 34,461 32,894 15,965 2.19%
PBT 1,056 462 6,697 6,668 9,283 4,289 2,578 -13.81%
Tax -262 -34 -1,765 -1,709 -2,360 -1,323 -738 -15.84%
NP 794 428 4,932 4,959 6,923 2,966 1,840 -13.06%
-
NP to SH 930 506 3,735 3,792 5,090 2,016 1,255 -4.87%
-
Tax Rate 24.81% 7.36% 26.36% 25.63% 25.42% 30.85% 28.63% -
Total Cost 17,392 10,460 22,117 17,679 27,538 29,928 14,125 3.52%
-
Net Worth 72,330 70,601 85,578 64,929 77,780 70,068 66,890 1.31%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 1,612 77 - 29,066 1,932 1,938 1,306 3.56%
Div Payout % 173.39% 15.30% - 766.53% 37.97% 96.15% 104.12% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 72,330 70,601 85,578 64,929 77,780 70,068 66,890 1.31%
NOSH 161,250 129,000 129,000 129,186 128,860 129,230 129,381 3.73%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.37% 3.93% 18.23% 21.91% 20.09% 9.02% 11.53% -
ROE 1.29% 0.72% 4.36% 5.84% 6.54% 2.88% 1.88% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 14.10 8.44 20.97 17.52 26.74 25.45 12.34 2.24%
EPS 0.72 0.39 2.90 2.94 3.95 1.56 0.97 -4.84%
DPS 1.25 0.06 0.00 22.50 1.50 1.50 1.01 3.61%
NAPS 0.5607 0.5473 0.6634 0.5026 0.6036 0.5422 0.517 1.36%
Adjusted Per Share Value based on latest NOSH - 129,186
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.07 2.44 6.05 5.06 7.71 7.36 3.57 2.20%
EPS 0.21 0.11 0.84 0.85 1.14 0.45 0.28 -4.67%
DPS 0.36 0.02 0.00 6.50 0.43 0.43 0.29 3.66%
NAPS 0.1618 0.158 0.1915 0.1453 0.174 0.1568 0.1497 1.30%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.655 0.735 0.76 0.76 0.70 0.78 0.35 -
P/RPS 4.65 8.71 3.62 4.34 2.62 3.06 2.84 8.56%
P/EPS 90.85 187.38 26.25 25.89 17.72 50.00 36.08 16.63%
EY 1.10 0.53 3.81 3.86 5.64 2.00 2.77 -14.26%
DY 1.91 0.08 0.00 29.61 2.14 1.92 2.89 -6.66%
P/NAPS 1.17 1.34 1.15 1.51 1.16 1.44 0.68 9.46%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 28/11/13 21/11/12 22/11/11 10/11/10 25/11/09 24/11/08 -
Price 0.60 0.75 0.79 0.80 0.72 0.72 0.35 -
P/RPS 4.26 8.89 3.77 4.57 2.69 2.83 2.84 6.98%
P/EPS 83.23 191.21 27.29 27.25 18.23 46.15 36.08 14.94%
EY 1.20 0.52 3.66 3.67 5.49 2.17 2.77 -13.00%
DY 2.08 0.08 0.00 28.13 2.08 2.08 2.89 -5.33%
P/NAPS 1.07 1.37 1.19 1.59 1.19 1.33 0.68 7.84%

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