[HEXCAP] YoY TTM Result on 31-Dec-2006 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
13-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -63.41%
YoY- -90.74%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 112,181 64,236 69,742 40,219 73,424 72,406 13,946 41.50%
PBT 18,165 10,318 6,932 4,145 19,659 26,074 2,887 35.83%
Tax -4,507 -2,372 -1,483 -1,588 -4,597 -10,370 71 -
NP 13,658 7,946 5,449 2,557 15,062 15,704 2,958 29.01%
-
NP to SH 9,746 5,981 3,943 1,255 13,559 15,704 2,958 21.96%
-
Tax Rate 24.81% 22.99% 21.39% 38.31% 23.38% 39.77% -2.46% -
Total Cost 98,523 56,290 64,293 37,662 58,362 56,702 10,988 44.08%
-
Net Worth 71,059 68,521 66,975 64,022 80,702 53,289 48,940 6.40%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 5,482 4,205 971 4,180 6,880 10,302 - -
Div Payout % 56.25% 70.31% 24.64% 333.12% 50.75% 65.60% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 71,059 68,521 66,975 64,022 80,702 53,289 48,940 6.40%
NOSH 128,987 128,800 129,247 129,285 128,815 86,019 21,559 34.70%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 12.17% 12.37% 7.81% 6.36% 20.51% 21.69% 21.21% -
ROE 13.72% 8.73% 5.89% 1.96% 16.80% 29.47% 6.04% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 86.97 49.87 53.96 31.11 57.00 84.17 64.69 5.05%
EPS 7.56 4.64 3.05 0.97 10.53 18.26 13.72 -9.44%
DPS 4.25 3.26 0.75 3.25 5.34 11.98 0.00 -
NAPS 0.5509 0.532 0.5182 0.4952 0.6265 0.6195 2.27 -21.00%
Adjusted Per Share Value based on latest NOSH - 129,285
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.10 14.37 15.60 9.00 16.43 16.20 3.12 41.50%
EPS 2.18 1.34 0.88 0.28 3.03 3.51 0.66 22.01%
DPS 1.23 0.94 0.22 0.94 1.54 2.30 0.00 -
NAPS 0.159 0.1533 0.1498 0.1432 0.1806 0.1192 0.1095 6.40%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.76 0.31 0.41 0.44 0.76 1.46 2.85 -
P/RPS 0.87 0.62 0.76 1.41 1.33 1.73 4.41 -23.68%
P/EPS 10.06 6.68 13.44 45.33 7.22 8.00 20.77 -11.37%
EY 9.94 14.98 7.44 2.21 13.85 12.50 4.81 12.84%
DY 5.59 10.52 1.83 7.39 7.03 8.20 0.00 -
P/NAPS 1.38 0.58 0.79 0.89 1.21 2.36 1.26 1.52%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 20/02/09 26/02/08 13/02/07 17/03/06 25/02/05 - -
Price 0.78 0.31 0.35 0.43 0.77 1.49 0.00 -
P/RPS 0.90 0.62 0.65 1.38 1.35 1.77 0.00 -
P/EPS 10.32 6.68 11.47 44.30 7.32 8.16 0.00 -
EY 9.69 14.98 8.72 2.26 13.67 12.25 0.00 -
DY 5.45 10.52 2.14 7.56 6.94 8.04 0.00 -
P/NAPS 1.42 0.58 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