[HEXCAP] YoY TTM Result on 31-Mar-2005 [#4]

Stock
[HEXCAP] HEXTAR CAPITAL BERHAD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 9.6%
YoY- 288.77%
Quarter Report
Latest QR
Upcoming QR
HEXCAP's Result
HEXCAP's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 55,069 66,509 67,795 78,291 20,453 28.07%
PBT 8,495 4,532 18,222 26,751 4,845 15.06%
Tax -2,146 -1,147 -5,457 -9,540 -418 50.48%
NP 6,349 3,385 12,765 17,211 4,427 9.42%
-
NP to SH 4,558 2,151 10,866 17,211 4,427 0.73%
-
Tax Rate 25.26% 25.31% 29.95% 35.66% 8.63% -
Total Cost 48,720 63,124 55,030 61,080 16,026 32.01%
-
Net Worth 65,693 64,365 75,290 56,260 35,812 16.36%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 2,898 971 4,180 13,762 3,420 -4.05%
Div Payout % 63.59% 45.17% 38.47% 79.96% 77.27% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 65,693 64,365 75,290 56,260 35,812 16.36%
NOSH 128,811 129,560 128,636 86,011 67,077 17.70%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 11.53% 5.09% 18.83% 21.98% 21.64% -
ROE 6.94% 3.34% 14.43% 30.59% 12.36% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 42.75 51.33 52.70 91.02 30.49 8.81%
EPS 3.54 1.66 8.45 20.01 6.60 -14.41%
DPS 2.25 0.75 3.25 16.00 5.10 -18.48%
NAPS 0.51 0.4968 0.5853 0.6541 0.5339 -1.13%
Adjusted Per Share Value based on latest NOSH - 86,011
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 12.32 14.88 15.17 17.52 4.58 28.04%
EPS 1.02 0.48 2.43 3.85 0.99 0.74%
DPS 0.65 0.22 0.94 3.08 0.77 -4.14%
NAPS 0.147 0.144 0.1684 0.1259 0.0801 16.37%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.35 0.47 0.80 1.37 1.99 -
P/RPS 0.82 0.92 1.52 1.51 6.53 -40.45%
P/EPS 9.89 28.31 9.47 6.85 30.15 -24.30%
EY 10.11 3.53 10.56 14.61 3.32 32.07%
DY 6.43 1.60 4.06 11.68 2.56 25.87%
P/NAPS 0.69 0.95 1.37 2.09 3.73 -34.39%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 29/05/08 18/05/07 24/05/06 30/05/05 - -
Price 0.40 0.44 0.72 0.89 0.00 -
P/RPS 0.94 0.86 1.37 0.98 0.00 -
P/EPS 11.30 26.50 8.52 4.45 0.00 -
EY 8.85 3.77 11.73 22.48 0.00 -
DY 5.63 1.70 4.51 17.98 0.00 -
P/NAPS 0.78 0.89 1.23 1.36 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