[HEXCAP] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 30.67%
YoY- 44.72%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 121,510 139,010 125,623 77,066 57,140 69,314 56,409 13.63%
PBT 31,510 39,881 18,143 13,667 10,139 5,097 12,803 16.17%
Tax -8,222 -10,312 -4,016 -3,140 -2,606 -1,192 -4,097 12.29%
NP 23,288 29,569 14,127 10,527 7,533 3,905 8,706 17.80%
-
NP to SH 17,587 21,765 10,654 7,860 5,431 2,828 7,903 14.24%
-
Tax Rate 26.09% 25.86% 22.14% 22.98% 25.70% 23.39% 32.00% -
Total Cost 98,222 109,441 111,496 66,539 49,607 65,409 47,703 12.77%
-
Net Worth 81,850 90,109 74,658 69,721 66,333 63,220 61,830 4.78%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 31,001 6,451 5,806 2,915 2,898 971 4,180 39.60%
Div Payout % 176.28% 29.64% 54.50% 37.10% 53.36% 34.36% 52.90% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 81,850 90,109 74,658 69,721 66,333 63,220 61,830 4.78%
NOSH 129,000 129,097 128,877 128,733 128,205 126,999 127,906 0.14%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.17% 21.27% 11.25% 13.66% 13.18% 5.63% 15.43% -
ROE 21.49% 24.15% 14.27% 11.27% 8.19% 4.47% 12.78% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 94.19 107.68 97.47 59.86 44.57 54.58 44.10 13.46%
EPS 13.63 16.86 8.27 6.11 4.24 2.23 6.18 14.07%
DPS 24.00 5.00 4.50 2.26 2.25 0.77 3.25 39.50%
NAPS 0.6345 0.698 0.5793 0.5416 0.5174 0.4978 0.4834 4.63%
Adjusted Per Share Value based on latest NOSH - 128,733
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 27.19 31.10 28.11 17.24 12.78 15.51 12.62 13.63%
EPS 3.93 4.87 2.38 1.76 1.22 0.63 1.77 14.20%
DPS 6.94 1.44 1.30 0.65 0.65 0.22 0.94 39.49%
NAPS 0.1831 0.2016 0.167 0.156 0.1484 0.1414 0.1383 4.78%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.79 0.82 0.70 0.69 0.36 0.41 0.63 -
P/RPS 0.84 0.76 0.72 1.15 0.81 0.75 1.43 -8.47%
P/EPS 5.79 4.86 8.47 11.30 8.50 18.41 10.20 -8.99%
EY 17.26 20.56 11.81 8.85 11.77 5.43 9.81 9.86%
DY 30.38 6.10 6.43 3.28 6.25 1.87 5.16 34.34%
P/NAPS 1.25 1.17 1.21 1.27 0.70 0.82 1.30 -0.65%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 20/07/12 20/07/11 28/07/10 31/07/09 22/07/08 27/07/07 02/08/06 -
Price 0.81 0.81 0.71 0.71 0.40 0.44 0.57 -
P/RPS 0.86 0.75 0.73 1.19 0.90 0.81 1.29 -6.52%
P/EPS 5.94 4.80 8.59 11.63 9.44 19.76 9.23 -7.07%
EY 16.83 20.81 11.64 8.60 10.59 5.06 10.84 7.60%
DY 29.63 6.17 6.34 3.18 5.63 1.74 5.70 31.58%
P/NAPS 1.28 1.16 1.23 1.31 0.77 0.88 1.18 1.36%

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