[HEXCAP] YoY TTM Result on 31-Dec-2004 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 17.67%
YoY- 430.9%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 69,742 40,219 73,424 72,406 13,946 49.50%
PBT 6,932 4,145 19,659 26,074 2,887 24.46%
Tax -1,483 -1,588 -4,597 -10,370 71 -
NP 5,449 2,557 15,062 15,704 2,958 16.48%
-
NP to SH 3,943 1,255 13,559 15,704 2,958 7.44%
-
Tax Rate 21.39% 38.31% 23.38% 39.77% -2.46% -
Total Cost 64,293 37,662 58,362 56,702 10,988 55.48%
-
Net Worth 66,975 64,022 80,702 53,289 48,940 8.15%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 971 4,180 6,880 10,302 - -
Div Payout % 24.64% 333.12% 50.75% 65.60% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 66,975 64,022 80,702 53,289 48,940 8.15%
NOSH 129,247 129,285 128,815 86,019 21,559 56.42%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 7.81% 6.36% 20.51% 21.69% 21.21% -
ROE 5.89% 1.96% 16.80% 29.47% 6.04% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 53.96 31.11 57.00 84.17 64.69 -4.42%
EPS 3.05 0.97 10.53 18.26 13.72 -31.31%
DPS 0.75 3.25 5.34 11.98 0.00 -
NAPS 0.5182 0.4952 0.6265 0.6195 2.27 -30.86%
Adjusted Per Share Value based on latest NOSH - 86,019
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 15.60 9.00 16.43 16.20 3.12 49.49%
EPS 0.88 0.28 3.03 3.51 0.66 7.45%
DPS 0.22 0.94 1.54 2.30 0.00 -
NAPS 0.1498 0.1432 0.1806 0.1192 0.1095 8.14%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.41 0.44 0.76 1.46 2.85 -
P/RPS 0.76 1.41 1.33 1.73 4.41 -35.54%
P/EPS 13.44 45.33 7.22 8.00 20.77 -10.30%
EY 7.44 2.21 13.85 12.50 4.81 11.51%
DY 1.83 7.39 7.03 8.20 0.00 -
P/NAPS 0.79 0.89 1.21 2.36 1.26 -11.00%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 26/02/08 13/02/07 17/03/06 25/02/05 - -
Price 0.35 0.43 0.77 1.49 0.00 -
P/RPS 0.65 1.38 1.35 1.77 0.00 -
P/EPS 11.47 44.30 7.32 8.16 0.00 -
EY 8.72 2.26 13.67 12.25 0.00 -
DY 2.14 7.56 6.94 8.04 0.00 -
P/NAPS 0.68 0.87 1.23 2.41 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