[HEXCAP] QoQ Annualized Quarter Result on 30-Jun-2009 [#1]

Stock

[HEXCAP] HEXTAR CAPITAL BERHAD

Announcement Date

31-Jul-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

30-Jun-2009 [#1]

Profit Trend

QoQ- 86.01%

YoY- 184.5%

Quarter Report

OHB Quarterly Report June 09.pdf

Latest QR

Upcoming QR

HEXCAP's Result

HEXCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Annualized Quarter Result
Revenue	121,218	127,008	118,176	104,776	62,836	61,150	55,762	67.88%
YoY %	-4.56%	7.47%	12.79%	66.75%	2.76%	9.66%	-	-
Horiz. %	217.38%	227.77%	211.93%	187.90%	112.69%	109.66%	100.00%	-
PBT	16,241	19,898	18,904	20,652	10,584	9,560	8,972	48.58%
YoY %	-18.38%	5.26%	-8.46%	95.12%	10.71%	6.55%	-	-
Horiz. %	181.02%	221.78%	210.70%	230.18%	117.97%	106.55%	100.00%	-
Tax	-3,521	-5,068	-5,314	-5,336	-2,366	-2,174	-2,538	24.41%
YoY %	30.52%	4.63%	0.41%	-125.53%	-8.83%	14.34%	-	-
Horiz. %	138.73%	199.68%	209.38%	210.24%	93.22%	85.66%	100.00%	-
NP	12,720	14,830	13,590	15,316	8,218	7,385	6,434	57.58%
YoY %	-14.23%	9.12%	-11.27%	86.37%	11.28%	14.78%	-	-
Horiz. %	197.70%	230.49%	211.22%	238.05%	127.73%	114.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,594	10,558	9,722	11,380	6,118	5,582	4,510	65.48%
YoY %	-9.13%	8.60%	-14.57%	86.01%	9.60%	23.77%	-	-
Horiz. %	212.73%	234.10%	215.57%	252.33%	135.65%	123.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.68%	25.47%	28.11%	25.84%	22.35%	22.74%	28.29%	-
YoY %	-14.88%	-9.39%	8.78%	15.62%	-1.72%	-19.62%	-	-
Horiz. %	76.63%	90.03%	99.36%	91.34%	79.00%	80.38%	100.00%	-
Total Cost	108,498	112,177	104,586	89,460	54,618	53,765	49,328	69.21%
YoY %	-3.28%	7.26%	16.91%	63.79%	1.59%	8.99%	-	-
Horiz. %	219.95%	227.41%	212.02%	181.36%	110.72%	108.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,715	71,051	69,910	69,721	68,669	68,537	66,619	6.01%
YoY %	2.34%	1.63%	0.27%	1.53%	0.19%	2.88%	-	-
Horiz. %	109.15%	106.65%	104.94%	104.66%	103.08%	102.88%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Dividend
Div	5,480	7,308	3,868	6,436	3,239	1,734	2,602	64.37%
YoY %	-25.01%	88.93%	-39.90%	98.70%	86.79%	-33.36%	-	-
Horiz. %	210.61%	280.86%	148.65%	247.35%	124.48%	66.64%	100.00%	-
Div Payout %	57.12%	69.22%	39.79%	56.56%	52.96%	31.08%	57.71%	-
YoY %	-17.48%	73.96%	-29.65%	6.80%	70.40%	-46.14%	-	-
Horiz. %	98.98%	119.94%	68.95%	98.01%	91.77%	53.86%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Equity
Net Worth	72,715	71,051	69,910	69,721	68,669	68,537	66,619	6.01%
YoY %	2.34%	1.63%	0.27%	1.53%	0.19%	2.88%	-	-
Horiz. %	109.15%	106.65%	104.94%	104.66%	103.08%	102.88%	100.00%	-
NOSH	128,951	128,973	128,938	128,733	129,077	128,830	128,857	0.04%
YoY %	-0.02%	0.03%	0.16%	-0.27%	0.19%	-0.02%	-	-
Horiz. %	100.07%	100.09%	100.06%	99.90%	100.17%	99.98%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Ratio Analysis
NP Margin	10.49%	11.68%	11.50%	14.62%	13.08%	12.08%	11.54%	-
YoY %	-10.19%	1.57%	-21.34%	11.77%	8.28%	4.68%	-	-
Horiz. %	90.90%	101.21%	99.65%	126.69%	113.34%	104.68%	100.00%	-
ROE	13.19%	14.86%	13.91%	16.32%	8.91%	8.15%	6.77%	-
YoY %	-11.24%	6.83%	-14.77%	83.16%	9.33%	20.38%	-	-
Horiz. %	194.83%	219.50%	205.47%	241.06%	131.61%	120.38%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Per Share
RPS	94.00	98.48	91.65	81.39	48.68	47.47	43.27	67.81%
YoY %	-4.55%	7.45%	12.61%	67.19%	2.55%	9.71%	-	-
Horiz. %	217.24%	227.59%	211.81%	188.10%	112.50%	109.71%	100.00%	-
EPS	7.44	8.19	7.54	8.84	4.74	4.33	3.50	65.40%
YoY %	-9.16%	8.62%	-14.71%	86.50%	9.47%	23.71%	-	-
Horiz. %	212.57%	234.00%	215.43%	252.57%	135.43%	123.71%	100.00%	-
DPS	4.25	5.67	3.00	5.00	2.51	1.35	2.02	64.26%
YoY %	-25.04%	89.00%	-40.00%	99.20%	85.93%	-33.17%	-	-
Horiz. %	210.40%	280.69%	148.51%	247.52%	124.26%	66.83%	100.00%	-
NAPS	0.5639	0.5509	0.5422	0.5416	0.532	0.532	0.517	5.96%
YoY %	2.36%	1.60%	0.11%	1.80%	0.00%	2.90%	-	-
Horiz. %	109.07%	106.56%	104.87%	104.76%	102.90%	102.90%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Adjusted Per Share Value based on latest NOSH - 128,733
RPS	27.12	28.42	26.44	23.44	14.06	13.68	12.48	67.85%
YoY %	-4.57%	7.49%	12.80%	66.71%	2.78%	9.62%	-	-
Horiz. %	217.31%	227.72%	211.86%	187.82%	112.66%	109.62%	100.00%	-
EPS	2.15	2.36	2.18	2.55	1.37	1.25	1.01	65.55%
YoY %	-8.90%	8.26%	-14.51%	86.13%	9.60%	23.76%	-	-
Horiz. %	212.87%	233.66%	215.84%	252.48%	135.64%	123.76%	100.00%	-
DPS	1.23	1.64	0.87	1.44	0.72	0.39	0.58	65.13%
YoY %	-25.00%	88.51%	-39.58%	100.00%	84.62%	-32.76%	-	-
Horiz. %	212.07%	282.76%	150.00%	248.28%	124.14%	67.24%	100.00%	-
NAPS	0.1627	0.159	0.1564	0.156	0.1536	0.1533	0.149	6.04%
YoY %	2.33%	1.66%	0.26%	1.56%	0.20%	2.89%	-	-
Horiz. %	109.19%	106.71%	104.97%	104.70%	103.09%	102.89%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	-
Price	0.75	0.76	0.78	0.69	0.38	0.31	0.35	-
P/RPS	0.80	0.77	0.85	0.85	0.78	0.65	0.81	-0.82%
YoY %	3.90%	-9.41%	0.00%	8.97%	20.00%	-19.75%	-	-
Horiz. %	98.77%	95.06%	104.94%	104.94%	96.30%	80.25%	100.00%	-
P/EPS	10.08	9.28	10.34	7.81	8.02	7.15	10.00	0.53%
YoY %	8.62%	-10.25%	32.39%	-2.62%	12.17%	-28.50%	-	-
Horiz. %	100.80%	92.80%	103.40%	78.10%	80.20%	71.50%	100.00%	-
EY	9.92	10.77	9.67	12.81	12.47	13.98	10.00	-0.53%
YoY %	-7.89%	11.38%	-24.51%	2.73%	-10.80%	39.80%	-	-
Horiz. %	99.20%	107.70%	96.70%	128.10%	124.70%	139.80%	100.00%	-
DY	5.67	7.46	3.85	7.25	6.61	4.34	5.77	-1.15%
YoY %	-23.99%	93.77%	-46.90%	9.68%	52.30%	-24.78%	-	-
Horiz. %	98.27%	129.29%	66.72%	125.65%	114.56%	75.22%	100.00%	-
P/NAPS	1.33	1.38	1.44	1.27	0.71	0.58	0.68	56.46%
YoY %	-3.62%	-4.17%	13.39%	78.87%	22.41%	-14.71%	-	-
Horiz. %	195.59%	202.94%	211.76%	186.76%	104.41%	85.29%	100.00%	-

	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	24/02/10	25/11/09	31/07/09	29/05/09	20/02/09	24/11/08	-
Price	0.69	0.78	0.72	0.71	0.62	0.31	0.35	-
P/RPS	0.73	0.79	0.79	0.87	1.27	0.65	0.81	-6.70%
YoY %	-7.59%	0.00%	-9.20%	-31.50%	95.38%	-19.75%	-	-
Horiz. %	90.12%	97.53%	97.53%	107.41%	156.79%	80.25%	100.00%	-
P/EPS	9.27	9.53	9.55	8.03	13.08	7.15	10.00	-4.93%
YoY %	-2.73%	-0.21%	18.93%	-38.61%	82.94%	-28.50%	-	-
Horiz. %	92.70%	95.30%	95.50%	80.30%	130.80%	71.50%	100.00%	-
EY	10.78	10.50	10.47	12.45	7.64	13.98	10.00	5.13%
YoY %	2.67%	0.29%	-15.90%	62.96%	-45.35%	39.80%	-	-
Horiz. %	107.80%	105.00%	104.70%	124.50%	76.40%	139.80%	100.00%	-
DY	6.16	7.26	4.17	7.04	4.05	4.34	5.77	4.46%
YoY %	-15.15%	74.10%	-40.77%	73.83%	-6.68%	-24.78%	-	-
Horiz. %	106.76%	125.82%	72.27%	122.01%	70.19%	75.22%	100.00%	-
P/NAPS	1.22	1.42	1.33	1.31	1.17	0.58	0.68	47.70%
YoY %	-14.08%	6.77%	1.53%	11.97%	101.72%	-14.71%	-	-
Horiz. %	179.41%	208.82%	195.59%	192.65%	172.06%	85.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos