[HEXCAP] QoQ Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock

[HEXCAP] HEXTAR CAPITAL BERHAD

Announcement Date

10-Nov-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Sep-2010 [#2]

Profit Trend

QoQ- 130.35%

YoY- 85.04%

Quarter Report

OHB Quarterly Report - 30 September 10.pdf

Latest QR

Upcoming QR

HEXCAP's Result

HEXCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Cumulative Result
Revenue	33,051	136,558	102,343	65,060	30,599	121,218	95,256	-50.71%
YoY %	-75.80%	33.43%	57.31%	112.62%	-74.76%	27.25%	-	-
Horiz. %	34.70%	143.36%	107.44%	68.30%	32.12%	127.25%	100.00%	-
PBT	9,638	37,308	28,371	16,348	7,065	16,241	14,924	-25.34%
YoY %	-74.17%	31.50%	73.54%	131.39%	-56.50%	8.82%	-	-
Horiz. %	64.58%	249.99%	190.10%	109.54%	47.34%	108.82%	100.00%	-
Tax	-2,422	-9,719	-7,429	-4,189	-1,829	-3,521	-3,801	-26.01%
YoY %	75.08%	-30.83%	-77.35%	-129.03%	48.05%	7.37%	-	-
Horiz. %	63.72%	255.70%	195.45%	110.21%	48.12%	92.63%	100.00%	-
NP	7,216	27,589	20,942	12,159	5,236	12,720	11,123	-25.11%
YoY %	-73.84%	31.74%	72.23%	132.22%	-58.84%	14.36%	-	-
Horiz. %	64.87%	248.04%	188.28%	109.31%	47.07%	114.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,416	20,254	15,437	8,995	3,905	9,594	7,919	-22.42%
YoY %	-73.26%	31.20%	71.62%	130.35%	-59.30%	21.15%	-	-
Horiz. %	68.39%	255.76%	194.94%	113.59%	49.31%	121.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.13%	26.05%	26.19%	25.62%	25.89%	21.68%	25.47%	-
YoY %	-3.53%	-0.53%	2.22%	-1.04%	19.42%	-14.88%	-	-
Horiz. %	98.67%	102.28%	102.83%	100.59%	101.65%	85.12%	100.00%	-
Total Cost	25,835	108,969	81,401	52,901	25,363	108,498	84,133	-54.58%
YoY %	-76.29%	33.87%	53.87%	108.58%	-76.62%	28.96%	-	-
Horiz. %	30.71%	129.52%	96.75%	62.88%	30.15%	128.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	90,109	87,195	82,356	77,896	74,658	72,715	71,051	17.21%
YoY %	3.34%	5.88%	5.73%	4.34%	2.67%	2.34%	-	-
Horiz. %	126.82%	122.72%	115.91%	109.63%	105.08%	102.34%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	2,581	5,805	5,803	3,871	1,933	5,480	5,481	-39.55%
YoY %	-55.54%	0.03%	49.91%	100.26%	-64.73%	-0.02%	-	-
Horiz. %	47.09%	105.91%	105.87%	70.63%	35.27%	99.98%	100.00%	-
Div Payout %	47.67%	28.66%	37.59%	43.04%	49.50%	57.12%	69.22%	-
YoY %	66.33%	-23.76%	-12.66%	-13.05%	-13.34%	-17.48%	-	-
Horiz. %	68.87%	41.40%	54.31%	62.18%	71.51%	82.52%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	90,109	87,195	82,356	77,896	74,658	72,715	71,051	17.21%
YoY %	3.34%	5.88%	5.73%	4.34%	2.67%	2.34%	-	-
Horiz. %	126.82%	122.72%	115.91%	109.63%	105.08%	102.34%	100.00%	-
NOSH	129,097	129,006	128,964	129,053	128,877	128,951	128,973	0.06%
YoY %	0.07%	0.03%	-0.07%	0.14%	-0.06%	-0.02%	-	-
Horiz. %	100.10%	100.03%	99.99%	100.06%	99.93%	99.98%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	21.83%	20.20%	20.46%	18.69%	17.11%	10.49%	11.68%	-
YoY %	8.07%	-1.27%	9.47%	9.23%	63.11%	-10.19%	-	-
Horiz. %	186.90%	172.95%	175.17%	160.02%	146.49%	89.81%	100.00%	-
ROE	6.01%	23.23%	18.74%	11.55%	5.23%	13.19%	11.15%	-
YoY %	-74.13%	23.96%	62.25%	120.84%	-60.35%	18.30%	-	-
Horiz. %	53.90%	208.34%	168.07%	103.59%	46.91%	118.30%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	25.60	105.85	79.36	50.41	23.74	94.00	73.86	-50.75%
YoY %	-75.81%	33.38%	57.43%	112.34%	-74.74%	27.27%	-	-
Horiz. %	34.66%	143.31%	107.45%	68.25%	32.14%	127.27%	100.00%	-
EPS	4.20	15.70	11.97	6.97	3.03	7.44	6.14	-22.41%
YoY %	-73.25%	31.16%	71.74%	130.03%	-59.27%	21.17%	-	-
Horiz. %	68.40%	255.70%	194.95%	113.52%	49.35%	121.17%	100.00%	-
DPS	2.00	4.50	4.50	3.00	1.50	4.25	4.25	-39.58%
YoY %	-55.56%	0.00%	50.00%	100.00%	-64.71%	0.00%	-	-
Horiz. %	47.06%	105.88%	105.88%	70.59%	35.29%	100.00%	100.00%	-
NAPS	0.698	0.6759	0.6386	0.6036	0.5793	0.5639	0.5509	17.14%
YoY %	3.27%	5.84%	5.80%	4.19%	2.73%	2.36%	-	-
Horiz. %	126.70%	122.69%	115.92%	109.57%	105.16%	102.36%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 128,860
RPS	7.39	30.55	22.90	14.56	6.85	27.12	21.31	-50.73%
YoY %	-75.81%	33.41%	57.28%	112.55%	-74.74%	27.26%	-	-
Horiz. %	34.68%	143.36%	107.46%	68.32%	32.14%	127.26%	100.00%	-
EPS	1.21	4.53	3.45	2.01	0.87	2.15	1.77	-22.45%
YoY %	-73.29%	31.30%	71.64%	131.03%	-59.53%	21.47%	-	-
Horiz. %	68.36%	255.93%	194.92%	113.56%	49.15%	121.47%	100.00%	-
DPS	0.58	1.30	1.30	0.87	0.43	1.23	1.23	-39.50%
YoY %	-55.38%	0.00%	49.43%	102.33%	-65.04%	0.00%	-	-
Horiz. %	47.15%	105.69%	105.69%	70.73%	34.96%	100.00%	100.00%	-
NAPS	0.2016	0.1951	0.1843	0.1743	0.167	0.1627	0.159	17.19%
YoY %	3.33%	5.86%	5.74%	4.37%	2.64%	2.33%	-	-
Horiz. %	126.79%	122.70%	115.91%	109.62%	105.03%	102.33%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	0.82	0.81	0.83	0.70	0.70	0.75	0.76	-
P/RPS	3.20	0.77	1.05	1.39	2.95	0.80	1.03	113.35%
YoY %	315.58%	-26.67%	-24.46%	-52.88%	268.75%	-22.33%	-	-
Horiz. %	310.68%	74.76%	101.94%	134.95%	286.41%	77.67%	100.00%	-
P/EPS	19.55	5.16	6.93	10.04	23.10	10.08	12.38	35.72%
YoY %	278.88%	-25.54%	-30.98%	-56.54%	129.17%	-18.58%	-	-
Horiz. %	157.92%	41.68%	55.98%	81.10%	186.59%	81.42%	100.00%	-
EY	5.12	19.38	14.42	9.96	4.33	9.92	8.08	-26.28%
YoY %	-73.58%	34.40%	44.78%	130.02%	-56.35%	22.77%	-	-
Horiz. %	63.37%	239.85%	178.47%	123.27%	53.59%	122.77%	100.00%	-
DY	2.44	5.56	5.42	4.29	2.14	5.67	5.59	-42.54%
YoY %	-56.12%	2.58%	26.34%	100.47%	-62.26%	1.43%	-	-
Horiz. %	43.65%	99.46%	96.96%	76.74%	38.28%	101.43%	100.00%	-
P/NAPS	1.17	1.20	1.30	1.16	1.21	1.33	1.38	-10.44%
YoY %	-2.50%	-7.69%	12.07%	-4.13%	-9.02%	-3.62%	-	-
Horiz. %	84.78%	86.96%	94.20%	84.06%	87.68%	96.38%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	20/07/11	27/05/11	25/02/11	10/11/10	28/07/10	26/05/10	24/02/10	-
Price	0.81	0.84	0.82	0.72	0.71	0.69	0.78	-
P/RPS	3.16	0.79	1.03	1.43	2.99	0.73	1.06	107.55%
YoY %	300.00%	-23.30%	-27.97%	-52.17%	309.59%	-31.13%	-	-
Horiz. %	298.11%	74.53%	97.17%	134.91%	282.08%	68.87%	100.00%	-
P/EPS	19.31	5.35	6.85	10.33	23.43	9.27	12.70	32.32%
YoY %	260.93%	-21.90%	-33.69%	-55.91%	152.75%	-27.01%	-	-
Horiz. %	152.05%	42.13%	53.94%	81.34%	184.49%	72.99%	100.00%	-
EY	5.18	18.69	14.60	9.68	4.27	10.78	7.87	-24.39%
YoY %	-72.28%	28.01%	50.83%	126.70%	-60.39%	36.98%	-	-
Horiz. %	65.82%	237.48%	185.51%	123.00%	54.26%	136.98%	100.00%	-
DY	2.47	5.36	5.49	4.17	2.11	6.16	5.45	-41.08%
YoY %	-53.92%	-2.37%	31.65%	97.63%	-65.75%	13.03%	-	-
Horiz. %	45.32%	98.35%	100.73%	76.51%	38.72%	113.03%	100.00%	-
P/NAPS	1.16	1.24	1.28	1.19	1.23	1.22	1.42	-12.64%
YoY %	-6.45%	-3.12%	7.56%	-3.25%	0.82%	-14.08%	-	-
Horiz. %	81.69%	87.32%	90.14%	83.80%	86.62%	85.92%	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