[HEXCAP] YoY TTM Result on 31-Dec-2007 [#3]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 20.07%
YoY- 214.18%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 128,305 112,181 64,236 69,742 40,219 73,424 72,406 9.99%
PBT 29,689 18,165 10,318 6,932 4,145 19,659 26,074 2.18%
Tax -7,149 -4,507 -2,372 -1,483 -1,588 -4,597 -10,370 -6.00%
NP 22,540 13,658 7,946 5,449 2,557 15,062 15,704 6.20%
-
NP to SH 17,113 9,746 5,981 3,943 1,255 13,559 15,704 1.44%
-
Tax Rate 24.08% 24.81% 22.99% 21.39% 38.31% 23.38% 39.77% -
Total Cost 105,765 98,523 56,290 64,293 37,662 58,362 56,702 10.94%
-
Net Worth 82,442 71,059 68,521 66,975 64,022 80,702 53,289 7.54%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,802 5,482 4,205 971 4,180 6,880 10,302 -9.12%
Div Payout % 33.91% 56.25% 70.31% 24.64% 333.12% 50.75% 65.60% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 82,442 71,059 68,521 66,975 64,022 80,702 53,289 7.54%
NOSH 129,098 128,987 128,800 129,247 129,285 128,815 86,019 6.99%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 17.57% 12.17% 12.37% 7.81% 6.36% 20.51% 21.69% -
ROE 20.76% 13.72% 8.73% 5.89% 1.96% 16.80% 29.47% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 99.39 86.97 49.87 53.96 31.11 57.00 84.17 2.80%
EPS 13.26 7.56 4.64 3.05 0.97 10.53 18.26 -5.19%
DPS 4.50 4.25 3.26 0.75 3.25 5.34 11.98 -15.05%
NAPS 0.6386 0.5509 0.532 0.5182 0.4952 0.6265 0.6195 0.50%
Adjusted Per Share Value based on latest NOSH - 129,247
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 28.71 25.10 14.37 15.60 9.00 16.43 16.20 10.00%
EPS 3.83 2.18 1.34 0.88 0.28 3.03 3.51 1.46%
DPS 1.30 1.23 0.94 0.22 0.94 1.54 2.30 -9.06%
NAPS 0.1844 0.159 0.1533 0.1498 0.1432 0.1806 0.1192 7.53%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.83 0.76 0.31 0.41 0.44 0.76 1.46 -
P/RPS 0.84 0.87 0.62 0.76 1.41 1.33 1.73 -11.33%
P/EPS 6.26 10.06 6.68 13.44 45.33 7.22 8.00 -4.00%
EY 15.97 9.94 14.98 7.44 2.21 13.85 12.50 4.16%
DY 5.42 5.59 10.52 1.83 7.39 7.03 8.20 -6.66%
P/NAPS 1.30 1.38 0.58 0.79 0.89 1.21 2.36 -9.45%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 20/02/09 26/02/08 13/02/07 17/03/06 25/02/05 -
Price 0.82 0.78 0.31 0.35 0.43 0.77 1.49 -
P/RPS 0.83 0.90 0.62 0.65 1.38 1.35 1.77 -11.85%
P/EPS 6.19 10.32 6.68 11.47 44.30 7.32 8.16 -4.49%
EY 16.17 9.69 14.98 8.72 2.26 13.67 12.25 4.73%
DY 5.49 5.45 10.52 2.14 7.56 6.94 8.04 -6.15%
P/NAPS 1.28 1.42 0.58 0.68 0.87 1.23 2.41 -10.00%

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