[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

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