[HEXCAP] YoY Quarter Result on 31-Mar-2008 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Mar-2008 [#4]
Profit Trend
QoQ- 49.25%
YoY- 52.16%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 34,215 25,962 16,925 18,380 33,053 6,763 12,392 18.43%
PBT 8,937 1,318 3,242 3,148 1,585 1,198 2,635 22.56%
Tax -2,290 280 -706 -741 -78 -915 341 -
NP 6,647 1,598 2,536 2,407 1,507 283 2,976 14.32%
-
NP to SH 4,817 1,676 1,828 1,794 1,179 283 2,976 8.35%
-
Tax Rate 25.62% -21.24% 21.78% 23.54% 4.92% 76.38% -12.94% -
Total Cost 27,568 24,364 14,389 15,973 31,546 6,480 9,416 19.59%
-
Net Worth 87,287 72,699 68,382 65,693 64,365 75,290 56,260 7.59%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - 2,898 971 4,180 6,880 -
Div Payout % - - - 161.55% 82.42% 1,477.27% 231.21% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 87,287 72,699 68,382 65,693 64,365 75,290 56,260 7.59%
NOSH 129,142 128,923 128,732 128,811 129,560 128,636 86,011 7.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 19.43% 6.16% 14.98% 13.10% 4.56% 4.18% 24.02% -
ROE 5.52% 2.31% 2.67% 2.73% 1.83% 0.38% 5.29% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 26.49 20.14 13.15 14.27 25.51 5.26 14.41 10.67%
EPS 3.73 1.30 1.42 1.39 0.91 0.22 3.46 1.25%
DPS 0.00 0.00 0.00 2.25 0.75 3.25 8.00 -
NAPS 0.6759 0.5639 0.5312 0.51 0.4968 0.5853 0.6541 0.54%
Adjusted Per Share Value based on latest NOSH - 128,811
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 7.65 5.81 3.79 4.11 7.40 1.51 2.77 18.43%
EPS 1.08 0.37 0.41 0.40 0.26 0.06 0.67 8.27%
DPS 0.00 0.00 0.00 0.65 0.22 0.94 1.54 -
NAPS 0.1953 0.1627 0.153 0.147 0.144 0.1684 0.1259 7.58%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.81 0.75 0.38 0.35 0.47 0.80 1.37 -
P/RPS 3.06 3.72 2.89 2.45 1.84 15.22 9.51 -17.21%
P/EPS 21.72 57.69 26.76 25.13 51.65 363.64 39.60 -9.52%
EY 4.60 1.73 3.74 3.98 1.94 0.27 2.53 10.47%
DY 0.00 0.00 0.00 6.43 1.60 4.06 5.84 -
P/NAPS 1.20 1.33 0.72 0.69 0.95 1.37 2.09 -8.82%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 26/05/10 29/05/09 29/05/08 18/05/07 24/05/06 30/05/05 -
Price 0.84 0.69 0.62 0.40 0.44 0.72 0.89 -
P/RPS 3.17 3.43 4.72 2.80 1.72 13.69 6.18 -10.52%
P/EPS 22.52 53.08 43.66 28.72 48.35 327.27 25.72 -2.18%
EY 4.44 1.88 2.29 3.48 2.07 0.31 3.89 2.22%
DY 0.00 0.00 0.00 5.63 1.70 4.51 8.99 -
P/NAPS 1.24 1.22 1.17 0.78 0.89 1.23 1.36 -1.52%

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