[HEXCAP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock

[HEXCAP] HEXTAR CAPITAL BERHAD

Announcement Date

24-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2010

Quarter

31-Dec-2009 [#3]

Profit Trend

QoQ- 62.91%

YoY- 89.13%

Quarter Report

OHB Quarterly Report - Dec 09.pdf

Latest QR

Upcoming QR

HEXCAP's Result

HEXCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Cumulative Result
Revenue	65,060	30,599	121,218	95,256	59,088	26,194	62,836	2.34%
YoY %	112.62%	-74.76%	27.25%	61.21%	125.58%	-58.31%	-	-
Horiz. %	103.54%	48.70%	192.91%	151.59%	94.04%	41.69%	100.00%	-
PBT	16,348	7,065	16,241	14,924	9,452	5,163	10,584	33.58%
YoY %	131.39%	-56.50%	8.82%	57.89%	83.07%	-51.22%	-	-
Horiz. %	154.46%	66.75%	153.45%	141.01%	89.30%	48.78%	100.00%	-
Tax	-4,189	-1,829	-3,521	-3,801	-2,657	-1,334	-2,366	46.30%
YoY %	-129.03%	48.05%	7.37%	-43.06%	-99.18%	43.62%	-	-
Horiz. %	177.05%	77.30%	148.82%	160.65%	112.30%	56.38%	100.00%	-
NP	12,159	5,236	12,720	11,123	6,795	3,829	8,218	29.81%
YoY %	132.22%	-58.84%	14.36%	63.69%	77.46%	-53.41%	-	-
Horiz. %	147.96%	63.71%	154.78%	135.35%	82.68%	46.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,995	3,905	9,594	7,919	4,861	2,845	6,118	29.26%
YoY %	130.35%	-59.30%	21.15%	62.91%	70.86%	-53.50%	-	-
Horiz. %	147.03%	63.83%	156.82%	129.44%	79.45%	46.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.62%	25.89%	21.68%	25.47%	28.11%	25.84%	22.35%	-
YoY %	-1.04%	19.42%	-14.88%	-9.39%	8.78%	15.62%	-	-
Horiz. %	114.63%	115.84%	97.00%	113.96%	125.77%	115.62%	100.00%	-
Total Cost	52,901	25,363	108,498	84,133	52,293	22,365	54,618	-2.10%
YoY %	108.58%	-76.62%	28.96%	60.89%	133.82%	-59.05%	-	-
Horiz. %	96.86%	46.44%	198.65%	154.04%	95.74%	40.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	77,896	74,658	72,715	71,051	69,910	69,721	68,669	8.76%
YoY %	4.34%	2.67%	2.34%	1.63%	0.27%	1.53%	-	-
Horiz. %	113.44%	108.72%	105.89%	103.47%	101.81%	101.53%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	3,871	1,933	5,480	5,481	1,934	1,609	3,239	12.60%
YoY %	100.26%	-64.73%	-0.02%	183.40%	20.20%	-50.32%	-	-
Horiz. %	119.51%	59.68%	169.19%	169.22%	59.71%	49.68%	100.00%	-
Div Payout %	43.04%	49.50%	57.12%	69.22%	39.79%	56.56%	52.96%	-
YoY %	-13.05%	-13.34%	-17.48%	73.96%	-29.65%	6.80%	-	-
Horiz. %	81.27%	93.47%	107.85%	130.70%	75.13%	106.80%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	77,896	74,658	72,715	71,051	69,910	69,721	68,669	8.76%
YoY %	4.34%	2.67%	2.34%	1.63%	0.27%	1.53%	-	-
Horiz. %	113.44%	108.72%	105.89%	103.47%	101.81%	101.53%	100.00%	-
NOSH	129,053	128,877	128,951	128,973	128,938	128,733	129,077	-0.01%
YoY %	0.14%	-0.06%	-0.02%	0.03%	0.16%	-0.27%	-	-
Horiz. %	99.98%	99.85%	99.90%	99.92%	99.89%	99.73%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	18.69%	17.11%	10.49%	11.68%	11.50%	14.62%	13.08%	-
YoY %	9.23%	63.11%	-10.19%	1.57%	-21.34%	11.77%	-	-
Horiz. %	142.89%	130.81%	80.20%	89.30%	87.92%	111.77%	100.00%	-
ROE	11.55%	5.23%	13.19%	11.15%	6.95%	4.08%	8.91%	-
YoY %	120.84%	-60.35%	18.30%	60.43%	70.34%	-54.21%	-	-
Horiz. %	129.63%	58.70%	148.04%	125.14%	78.00%	45.79%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	50.41	23.74	94.00	73.86	45.83	20.35	48.68	2.35%
YoY %	112.34%	-74.74%	27.27%	61.16%	125.21%	-58.20%	-	-
Horiz. %	103.55%	48.77%	193.10%	151.73%	94.15%	41.80%	100.00%	-
EPS	6.97	3.03	7.44	6.14	3.77	2.21	4.74	29.28%
YoY %	130.03%	-59.27%	21.17%	62.86%	70.59%	-53.38%	-	-
Horiz. %	147.05%	63.92%	156.96%	129.54%	79.54%	46.62%	100.00%	-
DPS	3.00	1.50	4.25	4.25	1.50	1.25	2.51	12.61%
YoY %	100.00%	-64.71%	0.00%	183.33%	20.00%	-50.20%	-	-
Horiz. %	119.52%	59.76%	169.32%	169.32%	59.76%	49.80%	100.00%	-
NAPS	0.6036	0.5793	0.5639	0.5509	0.5422	0.5416	0.532	8.77%
YoY %	4.19%	2.73%	2.36%	1.60%	0.11%	1.80%	-	-
Horiz. %	113.46%	108.89%	106.00%	103.55%	101.92%	101.80%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 128,987
RPS	14.56	6.85	27.12	21.31	13.22	5.86	14.06	2.35%
YoY %	112.55%	-74.74%	27.26%	61.20%	125.60%	-58.32%	-	-
Horiz. %	103.56%	48.72%	192.89%	151.56%	94.03%	41.68%	100.00%	-
EPS	2.01	0.87	2.15	1.77	1.09	0.64	1.37	29.08%
YoY %	131.03%	-59.53%	21.47%	62.39%	70.31%	-53.28%	-	-
Horiz. %	146.72%	63.50%	156.93%	129.20%	79.56%	46.72%	100.00%	-
DPS	0.87	0.43	1.23	1.23	0.43	0.36	0.72	13.43%
YoY %	102.33%	-65.04%	0.00%	186.05%	19.44%	-50.00%	-	-
Horiz. %	120.83%	59.72%	170.83%	170.83%	59.72%	50.00%	100.00%	-
NAPS	0.1743	0.167	0.1627	0.159	0.1564	0.156	0.1536	8.78%
YoY %	4.37%	2.64%	2.33%	1.66%	0.26%	1.56%	-	-
Horiz. %	113.48%	108.72%	105.92%	103.52%	101.82%	101.56%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	0.70	0.70	0.75	0.76	0.78	0.69	0.38	-
P/RPS	1.39	2.95	0.80	1.03	1.70	3.39	0.78	46.93%
YoY %	-52.88%	268.75%	-22.33%	-39.41%	-49.85%	334.62%	-	-
Horiz. %	178.21%	378.21%	102.56%	132.05%	217.95%	434.62%	100.00%	-
P/EPS	10.04	23.10	10.08	12.38	20.69	31.22	8.02	16.13%
YoY %	-56.54%	129.17%	-18.58%	-40.16%	-33.73%	289.28%	-	-
Horiz. %	125.19%	288.03%	125.69%	154.36%	257.98%	389.28%	100.00%	-
EY	9.96	4.33	9.92	8.08	4.83	3.20	12.47	-13.90%
YoY %	130.02%	-56.35%	22.77%	67.29%	50.94%	-74.34%	-	-
Horiz. %	79.87%	34.72%	79.55%	64.80%	38.73%	25.66%	100.00%	-
DY	4.29	2.14	5.67	5.59	1.92	1.81	6.61	-25.01%
YoY %	100.47%	-62.26%	1.43%	191.15%	6.08%	-72.62%	-	-
Horiz. %	64.90%	32.38%	85.78%	84.57%	29.05%	27.38%	100.00%	-
P/NAPS	1.16	1.21	1.33	1.38	1.44	1.27	0.71	38.67%
YoY %	-4.13%	-9.02%	-3.62%	-4.17%	13.39%	78.87%	-	-
Horiz. %	163.38%	170.42%	187.32%	194.37%	202.82%	178.87%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	10/11/10	28/07/10	26/05/10	24/02/10	25/11/09	31/07/09	29/05/09	-
Price	0.72	0.71	0.69	0.78	0.72	0.71	0.62	-
P/RPS	1.43	2.99	0.73	1.06	1.57	3.49	1.27	8.22%
YoY %	-52.17%	309.59%	-31.13%	-32.48%	-55.01%	174.80%	-	-
Horiz. %	112.60%	235.43%	57.48%	83.46%	123.62%	274.80%	100.00%	-
P/EPS	10.33	23.43	9.27	12.70	19.10	32.13	13.08	-14.54%
YoY %	-55.91%	152.75%	-27.01%	-33.51%	-40.55%	145.64%	-	-
Horiz. %	78.98%	179.13%	70.87%	97.09%	146.02%	245.64%	100.00%	-
EY	9.68	4.27	10.78	7.87	5.24	3.11	7.64	17.07%
YoY %	126.70%	-60.39%	36.98%	50.19%	68.49%	-59.29%	-	-
Horiz. %	126.70%	55.89%	141.10%	103.01%	68.59%	40.71%	100.00%	-
DY	4.17	2.11	6.16	5.45	2.08	1.76	4.05	1.96%
YoY %	97.63%	-65.75%	13.03%	162.02%	18.18%	-56.54%	-	-
Horiz. %	102.96%	52.10%	152.10%	134.57%	51.36%	43.46%	100.00%	-
P/NAPS	1.19	1.23	1.22	1.42	1.33	1.31	1.17	1.13%
YoY %	-3.25%	0.82%	-14.08%	6.77%	1.53%	11.97%	-	-
Horiz. %	101.71%	105.13%	104.27%	121.37%	113.68%	111.97%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-02 16:50:00

EMA 5

10 Mins

SELL

2024-05-02 16:50:00

ADX

10 Mins

SELL

2024-05-02 16:50:00

EMA 5

5 Mins

SELL

2024-05-02 16:50:00

ADX

5 Mins

SELL

2024-05-02 16:50:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

361

MPI

MALAYSIAN PACIFIC INDUSTRIES

339

HLIND

HONG LEONG INDUSTRIES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

MYEG

MY E.G. SERVICES BHD

248

CAPITALA

CAPITAL A BERHAD

239

DNEX

DAGANG NEXCHANGE BERHAD

198

PBBANK

PUBLIC BANK BHD

194

YTL

YTL CORPORATION BHD

167

Daily Stocks

HSI-CVZ

0.225

+0.055

247,955,200

HSI-HUF

0.045

-0.04

227,779,400

INIX-OR

0.02

0.00

141,839,900

MYEG

0.905

-0.03

94,386,600

ICONIC-WA

0.04

-0.005

79,476,200

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-HUN

0.13

-0.05

74,499,500

HSI-HUQ

0.06

-0.035

69,315,600

BPURI

0.075

0.00

58,643,300

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

DLADY

33.70

+0.84

26,200

NESTLE

127.90

+0.70

234,600

AJI

19.74

+0.32

48,000

HSI-CXJ

0.50

+0.31

10,000

GESHEN

4.19

+0.30

584,300

LPI

12.30

+0.30

257,900

ARKA

1.76

+0.28

136,900

ATECH

3.00

+0.24

4,738,200

ALLIANZ

21.28

+0.24

57,500

CVIEW

1.51

+0.23

285,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

KOMARK-WD

0.025

-0.155

3,100

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.47

-0.13

653,300

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

HIBISCS

2.62

-0.10

5,395,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More