[HEXCAP] YoY TTM Result on 30-Sep-2007 [#2]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 16.12%
YoY- -4.26%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 127,190 93,995 58,289 67,891 45,388 79,813 64,610 11.94%
PBT 23,137 15,378 10,002 5,733 6,541 24,599 20,456 2.07%
Tax -5,053 -3,725 -2,631 -1,195 -2,397 -6,644 -7,110 -5.53%
NP 18,084 11,653 7,371 4,538 4,144 17,955 13,346 5.19%
-
NP to SH 13,728 8,621 5,251 3,284 3,430 16,157 13,346 0.47%
-
Tax Rate 21.84% 24.22% 26.30% 20.84% 36.65% 27.01% 34.76% -
Total Cost 109,106 82,342 50,918 63,353 41,244 61,858 51,264 13.40%
-
Net Worth 77,780 70,068 66,890 65,790 63,248 64,044 54,793 6.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 5,800 3,547 4,205 971 4,180 13,762 3,420 9.19%
Div Payout % 42.26% 41.15% 80.08% 29.59% 121.89% 85.18% 25.63% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 77,780 70,068 66,890 65,790 63,248 64,044 54,793 6.00%
NOSH 128,860 129,230 129,381 129,279 128,815 128,888 85,937 6.98%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 14.22% 12.40% 12.65% 6.68% 9.13% 22.50% 20.66% -
ROE 17.65% 12.30% 7.85% 4.99% 5.42% 25.23% 24.36% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 98.70 72.73 45.05 52.51 35.23 61.92 75.18 4.63%
EPS 10.65 6.67 4.06 2.54 2.66 12.54 15.53 -6.09%
DPS 4.50 2.75 3.26 0.75 3.25 10.68 3.98 2.06%
NAPS 0.6036 0.5422 0.517 0.5089 0.491 0.4969 0.6376 -0.90%
Adjusted Per Share Value based on latest NOSH - 129,279
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 28.46 21.03 13.04 15.19 10.15 17.86 14.46 11.94%
EPS 3.07 1.93 1.17 0.73 0.77 3.61 2.99 0.44%
DPS 1.30 0.79 0.94 0.22 0.94 3.08 0.77 9.11%
NAPS 0.174 0.1568 0.1497 0.1472 0.1415 0.1433 0.1226 6.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.70 0.78 0.35 0.45 0.43 0.90 1.19 -
P/RPS 0.71 1.07 0.78 0.86 1.22 1.45 1.58 -12.47%
P/EPS 6.57 11.69 8.62 17.71 16.15 7.18 7.66 -2.52%
EY 15.22 8.55 11.60 5.64 6.19 13.93 13.05 2.59%
DY 6.43 3.53 9.31 1.67 7.56 11.86 3.35 11.47%
P/NAPS 1.16 1.44 0.68 0.88 0.88 1.81 1.87 -7.64%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 10/11/10 25/11/09 24/11/08 21/11/07 24/11/06 24/11/05 30/11/04 -
Price 0.72 0.72 0.35 0.41 0.44 0.63 1.25 -
P/RPS 0.73 0.99 0.78 0.78 1.25 1.02 1.66 -12.79%
P/EPS 6.76 10.79 8.62 16.14 16.52 5.03 8.05 -2.86%
EY 14.80 9.27 11.60 6.20 6.05 19.90 12.42 2.96%
DY 6.25 3.82 9.31 1.83 7.39 16.95 3.18 11.91%
P/NAPS 1.19 1.33 0.68 0.81 0.90 1.27 1.96 -7.97%

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