[HEXCAP] YoY TTM Result on 30-Jun-2007 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
27-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 31.47%
YoY- -64.22%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 125,623 77,066 57,140 69,314 56,409 78,681 38,482 21.78%
PBT 18,143 13,667 10,139 5,097 12,803 26,479 10,235 10.00%
Tax -4,016 -3,140 -2,606 -1,192 -4,097 -8,723 -2,621 7.36%
NP 14,127 10,527 7,533 3,905 8,706 17,756 7,614 10.84%
-
NP to SH 10,654 7,860 5,431 2,828 7,903 16,437 7,614 5.75%
-
Tax Rate 22.14% 22.98% 25.70% 23.39% 32.00% 32.94% 25.61% -
Total Cost 111,496 66,539 49,607 65,409 47,703 60,925 30,868 23.85%
-
Net Worth 74,658 69,721 66,333 63,220 61,830 58,660 49,050 7.24%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 5,806 2,915 2,898 971 4,180 13,762 3,420 9.21%
Div Payout % 54.50% 37.10% 53.36% 34.36% 52.90% 83.73% 44.93% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 74,658 69,721 66,333 63,220 61,830 58,660 49,050 7.24%
NOSH 128,877 128,733 128,205 126,999 127,906 129,037 85,902 6.99%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 11.25% 13.66% 13.18% 5.63% 15.43% 22.57% 19.79% -
ROE 14.27% 11.27% 8.19% 4.47% 12.78% 28.02% 15.52% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 97.47 59.86 44.57 54.58 44.10 60.98 44.80 13.82%
EPS 8.27 6.11 4.24 2.23 6.18 12.74 8.86 -1.14%
DPS 4.50 2.26 2.25 0.77 3.25 10.67 3.98 2.06%
NAPS 0.5793 0.5416 0.5174 0.4978 0.4834 0.4546 0.571 0.24%
Adjusted Per Share Value based on latest NOSH - 126,999
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 28.11 17.24 12.78 15.51 12.62 17.60 8.61 21.78%
EPS 2.38 1.76 1.22 0.63 1.77 3.68 1.70 5.76%
DPS 1.30 0.65 0.65 0.22 0.94 3.08 0.77 9.11%
NAPS 0.167 0.156 0.1484 0.1414 0.1383 0.1312 0.1097 7.25%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.70 0.69 0.36 0.41 0.63 1.01 1.34 -
P/RPS 0.72 1.15 0.81 0.75 1.43 1.66 2.99 -21.11%
P/EPS 8.47 11.30 8.50 18.41 10.20 7.93 15.12 -9.20%
EY 11.81 8.85 11.77 5.43 9.81 12.61 6.61 10.15%
DY 6.43 3.28 6.25 1.87 5.16 10.56 2.97 13.73%
P/NAPS 1.21 1.27 0.70 0.82 1.30 2.22 2.35 -10.46%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 28/07/10 31/07/09 22/07/08 27/07/07 02/08/06 02/08/05 - -
Price 0.71 0.71 0.40 0.44 0.57 1.02 0.00 -
P/RPS 0.73 1.19 0.90 0.81 1.29 1.67 0.00 -
P/EPS 8.59 11.63 9.44 19.76 9.23 8.01 0.00 -
EY 11.64 8.60 10.59 5.06 10.84 12.49 0.00 -
DY 6.34 3.18 5.63 1.74 5.70 10.46 0.00 -
P/NAPS 1.23 1.31 0.77 0.88 1.18 2.24 0.00 -

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