[HEXCAP] YoY Annualized Quarter Result on 31-Mar-2007 [#4]

Stock

[HEXCAP] HEXTAR CAPITAL BERHAD

Announcement Date

18-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- 65.35%

YoY- -80.28%

Quarter Report

OHB Quarterly Report March 07.pdf

Latest QR

Upcoming QR

HEXCAP's Result

HEXCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Annualized Quarter Result
Revenue	121,218	62,836	55,069	66,509	67,795	78,291	58,084	13.03%
YoY %	92.91%	14.10%	-17.20%	-1.90%	-13.41%	34.79%	-	-
Horiz. %	208.69%	108.18%	94.81%	114.50%	116.72%	134.79%	100.00%	-
PBT	16,241	10,584	8,495	4,532	18,222	26,751	17,369	-1.11%
YoY %	53.45%	24.59%	87.44%	-75.13%	-31.88%	54.02%	-	-
Horiz. %	93.51%	60.94%	48.91%	26.09%	104.91%	154.02%	100.00%	-
Tax	-3,521	-2,366	-2,146	-1,147	-7,356	-9,554	-6,795	-10.37%
YoY %	-48.82%	-10.25%	-87.10%	84.41%	23.01%	-40.60%	-	-
Horiz. %	51.82%	34.82%	31.58%	16.88%	108.26%	140.60%	100.00%	-
NP	12,720	8,218	6,349	3,385	10,866	17,197	10,574	3.12%
YoY %	54.78%	29.44%	87.56%	-68.85%	-36.81%	62.63%	-	-
Horiz. %	120.30%	77.72%	60.04%	32.01%	102.76%	162.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,594	6,118	4,558	2,143	10,866	17,197	10,574	-1.60%
YoY %	56.82%	34.23%	112.69%	-80.28%	-36.81%	62.63%	-	-
Horiz. %	90.73%	57.86%	43.11%	20.27%	102.76%	162.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.68%	22.35%	25.26%	25.31%	40.37%	35.71%	39.12%	-
YoY %	-3.00%	-11.52%	-0.20%	-37.30%	13.05%	-8.72%	-	-
Horiz. %	55.42%	57.13%	64.57%	64.70%	103.20%	91.28%	100.00%	-
Total Cost	108,498	54,618	48,720	63,124	56,929	61,094	47,510	14.74%
YoY %	98.65%	12.11%	-22.82%	10.88%	-6.82%	28.59%	-	-
Horiz. %	228.37%	114.96%	102.55%	132.86%	119.83%	128.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	72,715	68,669	65,748	64,135	75,532	45,827	35,798	12.53%
YoY %	5.89%	4.44%	2.52%	-15.09%	64.82%	28.02%	-	-
Horiz. %	203.13%	191.82%	183.66%	179.16%	211.00%	128.02%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	5,480	3,239	2,902	968	4,194	6,880	3,419	8.17%
YoY %	69.19%	11.61%	199.79%	-76.92%	-39.04%	101.23%	-	-
Horiz. %	160.28%	94.74%	84.88%	28.31%	122.67%	201.23%	100.00%	-
Div Payout %	57.12%	52.96%	63.69%	45.18%	38.60%	40.01%	32.34%	-
YoY %	7.85%	-16.85%	40.97%	17.05%	-3.52%	23.72%	-	-
Horiz. %	176.62%	163.76%	196.94%	139.70%	119.36%	123.72%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	72,715	68,669	65,748	64,135	75,532	45,827	35,798	12.53%
YoY %	5.89%	4.44%	2.52%	-15.09%	64.82%	28.02%	-	-
Horiz. %	203.13%	191.82%	183.66%	179.16%	211.00%	128.02%	100.00%	-
NOSH	128,951	129,077	129,019	129,096	129,049	86,011	67,051	11.51%
YoY %	-0.10%	0.04%	-0.06%	0.04%	50.04%	28.28%	-	-
Horiz. %	192.32%	192.51%	192.42%	192.53%	192.46%	128.28%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	10.49%	13.08%	11.53%	5.09%	16.03%	21.97%	18.20%	-
YoY %	-19.80%	13.44%	126.52%	-68.25%	-27.04%	20.71%	-	-
Horiz. %	57.64%	71.87%	63.35%	27.97%	88.08%	120.71%	100.00%	-
ROE	13.19%	8.91%	6.93%	3.34%	14.39%	37.53%	29.54%	-
YoY %	48.04%	28.57%	107.49%	-76.79%	-61.66%	27.05%	-	-
Horiz. %	44.65%	30.16%	23.46%	11.31%	48.71%	127.05%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	94.00	48.68	42.68	51.52	52.53	91.02	86.63	1.36%
YoY %	93.10%	14.06%	-17.16%	-1.92%	-42.29%	5.07%	-	-
Horiz. %	108.51%	56.19%	49.27%	59.47%	60.64%	105.07%	100.00%	-
EPS	7.44	4.74	3.53	1.66	8.42	13.33	15.77	-11.76%
YoY %	56.96%	34.28%	112.65%	-80.29%	-36.83%	-15.47%	-	-
Horiz. %	47.18%	30.06%	22.38%	10.53%	53.39%	84.53%	100.00%	-
DPS	4.25	2.51	2.25	0.75	3.25	8.00	5.10	-2.99%
YoY %	69.32%	11.56%	200.00%	-76.92%	-59.38%	56.86%	-	-
Horiz. %	83.33%	49.22%	44.12%	14.71%	63.73%	156.86%	100.00%	-
NAPS	0.5639	0.532	0.5096	0.4968	0.5853	0.5328	0.5339	0.91%
YoY %	6.00%	4.40%	2.58%	-15.12%	9.85%	-0.21%	-	-
Horiz. %	105.62%	99.64%	95.45%	93.05%	109.63%	99.79%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 129,560
RPS	27.12	14.06	12.32	14.88	15.17	17.52	13.00	13.03%
YoY %	92.89%	14.12%	-17.20%	-1.91%	-13.41%	34.77%	-	-
Horiz. %	208.62%	108.15%	94.77%	114.46%	116.69%	134.77%	100.00%	-
EPS	2.15	1.37	1.02	0.48	2.43	3.85	2.37	-1.60%
YoY %	56.93%	34.31%	112.50%	-80.25%	-36.88%	62.45%	-	-
Horiz. %	90.72%	57.81%	43.04%	20.25%	102.53%	162.45%	100.00%	-
DPS	1.23	0.72	0.65	0.22	0.94	1.54	0.77	8.11%
YoY %	70.83%	10.77%	195.45%	-76.60%	-38.96%	100.00%	-	-
Horiz. %	159.74%	93.51%	84.42%	28.57%	122.08%	200.00%	100.00%	-
NAPS	0.1627	0.1536	0.1471	0.1435	0.169	0.1025	0.0801	12.53%
YoY %	5.92%	4.42%	2.51%	-15.09%	64.88%	27.97%	-	-
Horiz. %	203.12%	191.76%	183.65%	179.15%	210.99%	127.97%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	0.75	0.38	0.35	0.47	0.80	1.37	1.99	-
P/RPS	0.80	0.78	0.82	0.91	1.52	1.51	2.30	-16.13%
YoY %	2.56%	-4.88%	-9.89%	-40.13%	0.66%	-34.35%	-	-
Horiz. %	34.78%	33.91%	35.65%	39.57%	66.09%	65.65%	100.00%	-
P/EPS	10.08	8.02	9.91	28.31	9.50	6.85	12.62	-3.67%
YoY %	25.69%	-19.07%	-64.99%	198.00%	38.69%	-45.72%	-	-
Horiz. %	79.87%	63.55%	78.53%	224.33%	75.28%	54.28%	100.00%	-
EY	9.92	12.47	10.09	3.53	10.53	14.59	7.92	3.82%
YoY %	-20.45%	23.59%	185.84%	-66.48%	-27.83%	84.22%	-	-
Horiz. %	125.25%	157.45%	127.40%	44.57%	132.95%	184.22%	100.00%	-
DY	5.67	6.61	6.43	1.60	4.06	5.84	2.56	14.16%
YoY %	-14.22%	2.80%	301.88%	-60.59%	-30.48%	128.12%	-	-
Horiz. %	221.48%	258.20%	251.17%	62.50%	158.59%	228.12%	100.00%	-
P/NAPS	1.33	0.71	0.69	0.95	1.37	2.57	3.73	-15.78%
YoY %	87.32%	2.90%	-27.37%	-30.66%	-46.69%	-31.10%	-	-
Horiz. %	35.66%	19.03%	18.50%	25.47%	36.73%	68.90%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	29/05/09	29/05/08	18/05/07	24/05/06	30/05/05	28/05/04	-
Price	0.69	0.62	0.40	0.44	0.72	0.89	1.42	-
P/RPS	0.73	1.27	0.94	0.85	1.37	0.98	1.64	-12.61%
YoY %	-42.52%	35.11%	10.59%	-37.96%	39.80%	-40.24%	-	-
Horiz. %	44.51%	77.44%	57.32%	51.83%	83.54%	59.76%	100.00%	-
P/EPS	9.27	13.08	11.32	26.51	8.55	4.45	9.00	0.49%
YoY %	-29.13%	15.55%	-57.30%	210.06%	92.13%	-50.56%	-	-
Horiz. %	103.00%	145.33%	125.78%	294.56%	95.00%	49.44%	100.00%	-
EY	10.78	7.64	8.83	3.77	11.69	22.46	11.11	-0.50%
YoY %	41.10%	-13.48%	134.22%	-67.75%	-47.95%	102.16%	-	-
Horiz. %	97.03%	68.77%	79.48%	33.93%	105.22%	202.16%	100.00%	-
DY	6.16	4.05	5.63	1.70	4.51	8.99	3.59	9.41%
YoY %	52.10%	-28.06%	231.18%	-62.31%	-49.83%	150.42%	-	-
Horiz. %	171.59%	112.81%	156.82%	47.35%	125.63%	250.42%	100.00%	-
P/NAPS	1.22	1.17	0.78	0.89	1.23	1.67	2.66	-12.17%
YoY %	4.27%	50.00%	-12.36%	-27.64%	-26.35%	-37.22%	-	-
Horiz. %	45.86%	43.98%	29.32%	33.46%	46.24%	62.78%	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