[HEXCAP] QoQ Cumulative Quarter Result on 31-Mar-2009 [#4]

Stock

[HEXCAP] HEXTAR CAPITAL BERHAD

Announcement Date

29-May-2009

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

31-Mar-2009 [#4]

Profit Trend

QoQ- 46.12%

YoY- 34.23%

Quarter Report

OHB Quarterly Report Mar 09.pdf

Latest QR

Upcoming QR

HEXCAP's Result

HEXCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Cumulative Result
Revenue	95,256	59,088	26,194	62,836	45,863	27,881	11,909	298.44%
YoY %	61.21%	125.58%	-58.31%	37.01%	64.50%	134.12%	-	-
Horiz. %	799.87%	496.16%	219.95%	527.63%	385.11%	234.12%	100.00%	-
PBT	14,924	9,452	5,163	10,584	7,170	4,486	1,908	292.56%
YoY %	57.89%	83.07%	-51.22%	47.62%	59.83%	135.12%	-	-
Horiz. %	782.18%	495.39%	270.60%	554.72%	375.79%	235.12%	100.00%	-
Tax	-3,801	-2,657	-1,334	-2,366	-1,631	-1,269	-531	270.09%
YoY %	-43.06%	-99.18%	43.62%	-45.06%	-28.53%	-138.98%	-	-
Horiz. %	715.82%	500.38%	251.22%	445.57%	307.16%	238.98%	100.00%	-
NP	11,123	6,795	3,829	8,218	5,539	3,217	1,377	301.05%
YoY %	63.69%	77.46%	-53.41%	48.37%	72.18%	133.62%	-	-
Horiz. %	807.77%	493.46%	278.07%	596.80%	402.25%	233.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	7,919	4,861	2,845	6,118	4,187	2,255	1,000	295.80%
YoY %	62.91%	70.86%	-53.50%	46.12%	85.68%	125.50%	-	-
Horiz. %	791.90%	486.10%	284.50%	611.80%	418.70%	225.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.47%	28.11%	25.84%	22.35%	22.75%	28.29%	27.83%	-
YoY %	-9.39%	8.78%	15.62%	-1.76%	-19.58%	1.65%	-	-
Horiz. %	91.52%	101.01%	92.85%	80.31%	81.75%	101.65%	100.00%	-
Total Cost	84,133	52,293	22,365	54,618	40,324	24,664	10,532	298.10%
YoY %	60.89%	133.82%	-59.05%	35.45%	63.49%	134.18%	-	-
Horiz. %	798.83%	496.52%	212.35%	518.59%	382.87%	234.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	71,051	69,910	69,721	68,669	68,537	66,619	66,333	4.67%
YoY %	1.63%	0.27%	1.53%	0.19%	2.88%	0.43%	-	-
Horiz. %	107.11%	105.39%	105.11%	103.52%	103.32%	100.43%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	5,481	1,934	1,609	3,239	1,301	1,301	-	-
YoY %	183.40%	20.20%	-50.32%	148.96%	0.00%	0.00%	-	-
Horiz. %	421.29%	148.65%	123.67%	248.96%	100.00%	100.00%	-	-
Div Payout %	69.22%	39.79%	56.56%	52.96%	31.08%	57.71%	-	-
YoY %	73.96%	-29.65%	6.80%	70.40%	-46.14%	0.00%	-	-
Horiz. %	119.94%	68.95%	98.01%	91.77%	53.86%	100.00%	-	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	71,051	69,910	69,721	68,669	68,537	66,619	66,333	4.67%
YoY %	1.63%	0.27%	1.53%	0.19%	2.88%	0.43%	-	-
Horiz. %	107.11%	105.39%	105.11%	103.52%	103.32%	100.43%	100.00%	-
NOSH	128,973	128,938	128,733	129,077	128,830	128,857	128,205	0.39%
YoY %	0.03%	0.16%	-0.27%	0.19%	-0.02%	0.51%	-	-
Horiz. %	100.60%	100.57%	100.41%	100.68%	100.49%	100.51%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	11.68%	11.50%	14.62%	13.08%	12.08%	11.54%	11.56%	-
YoY %	1.57%	-21.34%	11.77%	8.28%	4.68%	-0.17%	-	-
Horiz. %	101.04%	99.48%	126.47%	113.15%	104.50%	99.83%	100.00%	-
ROE	11.15%	6.95%	4.08%	8.91%	6.11%	3.38%	1.51%	-
YoY %	60.43%	70.34%	-54.21%	45.83%	80.77%	123.84%	-	-
Horiz. %	738.41%	460.26%	270.20%	590.07%	404.64%	223.84%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	73.86	45.83	20.35	48.68	35.60	21.64	9.29	296.84%
YoY %	61.16%	125.21%	-58.20%	36.74%	64.51%	132.94%	-	-
Horiz. %	795.05%	493.33%	219.05%	524.00%	383.21%	232.94%	100.00%	-
EPS	6.14	3.77	2.21	4.74	3.25	1.75	0.78	294.23%
YoY %	62.86%	70.59%	-53.38%	45.85%	85.71%	124.36%	-	-
Horiz. %	787.18%	483.33%	283.33%	607.69%	416.67%	224.36%	100.00%	-
DPS	4.25	1.50	1.25	2.51	1.01	1.01	0.00	-
YoY %	183.33%	20.00%	-50.20%	148.51%	0.00%	0.00%	-	-
Horiz. %	420.79%	148.51%	123.76%	248.51%	100.00%	100.00%	-	-
NAPS	0.5509	0.5422	0.5416	0.532	0.532	0.517	0.5174	4.25%
YoY %	1.60%	0.11%	1.80%	0.00%	2.90%	-0.08%	-	-
Horiz. %	106.47%	104.79%	104.68%	102.82%	102.82%	99.92%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 128,732
RPS	21.31	13.22	5.86	14.06	10.26	6.24	2.66	298.86%
YoY %	61.20%	125.60%	-58.32%	37.04%	64.42%	134.59%	-	-
Horiz. %	801.13%	496.99%	220.30%	528.57%	385.71%	234.59%	100.00%	-
EPS	1.77	1.09	0.64	1.37	0.94	0.50	0.22	299.99%
YoY %	62.39%	70.31%	-53.28%	45.74%	88.00%	127.27%	-	-
Horiz. %	804.55%	495.45%	290.91%	622.73%	427.27%	227.27%	100.00%	-
DPS	1.23	0.43	0.36	0.72	0.29	0.29	0.00	-
YoY %	186.05%	19.44%	-50.00%	148.28%	0.00%	0.00%	-	-
Horiz. %	424.14%	148.28%	124.14%	248.28%	100.00%	100.00%	-	-
NAPS	0.159	0.1564	0.156	0.1536	0.1533	0.149	0.1484	4.69%
YoY %	1.66%	0.26%	1.56%	0.20%	2.89%	0.40%	-	-
Horiz. %	107.14%	105.39%	105.12%	103.50%	103.30%	100.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	0.76	0.78	0.69	0.38	0.31	0.35	0.36	-
P/RPS	1.03	1.70	3.39	0.78	0.87	1.62	3.88	-58.59%
YoY %	-39.41%	-49.85%	334.62%	-10.34%	-46.30%	-58.25%	-	-
Horiz. %	26.55%	43.81%	87.37%	20.10%	22.42%	41.75%	100.00%	-
P/EPS	12.38	20.69	31.22	8.02	9.54	20.00	46.15	-58.30%
YoY %	-40.16%	-33.73%	289.28%	-15.93%	-52.30%	-56.66%	-	-
Horiz. %	26.83%	44.83%	67.65%	17.38%	20.67%	43.34%	100.00%	-
EY	8.08	4.83	3.20	12.47	10.48	5.00	2.17	139.65%
YoY %	67.29%	50.94%	-74.34%	18.99%	109.60%	130.41%	-	-
Horiz. %	372.35%	222.58%	147.47%	574.65%	482.95%	230.41%	100.00%	-
DY	5.59	1.92	1.81	6.61	3.26	2.89	0.00	-
YoY %	191.15%	6.08%	-72.62%	102.76%	12.80%	0.00%	-	-
Horiz. %	193.43%	66.44%	62.63%	228.72%	112.80%	100.00%	-	-
P/NAPS	1.38	1.44	1.27	0.71	0.58	0.68	0.70	57.03%
YoY %	-4.17%	13.39%	78.87%	22.41%	-14.71%	-2.86%	-	-
Horiz. %	197.14%	205.71%	181.43%	101.43%	82.86%	97.14%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	24/02/10	25/11/09	31/07/09	29/05/09	20/02/09	24/11/08	22/07/08	-
Price	0.78	0.72	0.71	0.62	0.31	0.35	0.40	-
P/RPS	1.06	1.57	3.49	1.27	0.87	1.62	4.31	-60.64%
YoY %	-32.48%	-55.01%	174.80%	45.98%	-46.30%	-62.41%	-	-
Horiz. %	24.59%	36.43%	80.97%	29.47%	20.19%	37.59%	100.00%	-
P/EPS	12.70	19.10	32.13	13.08	9.54	20.00	51.28	-60.46%
YoY %	-33.51%	-40.55%	145.64%	37.11%	-52.30%	-61.00%	-	-
Horiz. %	24.77%	37.25%	62.66%	25.51%	18.60%	39.00%	100.00%	-
EY	7.87	5.24	3.11	7.64	10.48	5.00	1.95	152.84%
YoY %	50.19%	68.49%	-59.29%	-27.10%	109.60%	156.41%	-	-
Horiz. %	403.59%	268.72%	159.49%	391.79%	537.44%	256.41%	100.00%	-
DY	5.45	2.08	1.76	4.05	3.26	2.89	0.00	-
YoY %	162.02%	18.18%	-56.54%	24.23%	12.80%	0.00%	-	-
Horiz. %	188.58%	71.97%	60.90%	140.14%	112.80%	100.00%	-	-
P/NAPS	1.42	1.33	1.31	1.17	0.58	0.68	0.77	50.21%
YoY %	6.77%	1.53%	11.97%	101.72%	-14.71%	-11.69%	-	-
Horiz. %	184.42%	172.73%	170.13%	151.95%	75.32%	88.31%	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