[HEXCAP] YoY TTM Result on 30-Jun-2008 [#1]

Stock

[HEXCAP] HEXTAR CAPITAL BERHAD

Announcement Date

22-Jul-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Jun-2008 [#1]

Profit Trend

QoQ- 19.15%

YoY- 92.04%

Quarter Report

OHB Quarterly Report - June 08.pdf

Latest QR

Upcoming QR

HEXCAP's Result

HEXCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
TTM Result
Revenue	139,010	125,623	77,066	57,140	69,314	56,409	78,681	9.94%
YoY %	10.66%	63.01%	34.87%	-17.56%	22.88%	-28.31%	-	-
Horiz. %	176.68%	159.66%	97.95%	72.62%	88.09%	71.69%	100.00%	-
PBT	39,881	18,143	13,667	10,139	5,097	12,803	26,479	7.06%
YoY %	119.81%	32.75%	34.80%	98.92%	-60.19%	-51.65%	-	-
Horiz. %	150.61%	68.52%	51.61%	38.29%	19.25%	48.35%	100.00%	-
Tax	-10,312	-4,016	-3,140	-2,606	-1,192	-4,097	-8,723	2.82%
YoY %	-156.77%	-27.90%	-20.49%	-118.62%	70.91%	53.03%	-	-
Horiz. %	118.22%	46.04%	36.00%	29.88%	13.67%	46.97%	100.00%	-
NP	29,569	14,127	10,527	7,533	3,905	8,706	17,756	8.86%
YoY %	109.31%	34.20%	39.75%	92.91%	-55.15%	-50.97%	-	-
Horiz. %	166.53%	79.56%	59.29%	42.43%	21.99%	49.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	21,765	10,654	7,860	5,431	2,828	7,903	16,437	4.78%
YoY %	104.29%	35.55%	44.72%	92.04%	-64.22%	-51.92%	-	-
Horiz. %	132.41%	64.82%	47.82%	33.04%	17.21%	48.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.86%	22.14%	22.98%	25.70%	23.39%	32.00%	32.94%	-
YoY %	16.80%	-3.66%	-10.58%	9.88%	-26.91%	-2.85%	-	-
Horiz. %	78.51%	67.21%	69.76%	78.02%	71.01%	97.15%	100.00%	-
Total Cost	109,441	111,496	66,539	49,607	65,409	47,703	60,925	10.24%
YoY %	-1.84%	67.56%	34.13%	-24.16%	37.12%	-21.70%	-	-
Horiz. %	179.63%	183.01%	109.21%	81.42%	107.36%	78.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	90,109	74,658	69,721	66,333	63,220	61,830	58,660	7.41%
YoY %	20.70%	7.08%	5.11%	4.92%	2.25%	5.40%	-	-
Horiz. %	153.61%	127.27%	118.86%	113.08%	107.77%	105.40%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	6,451	5,806	2,915	2,898	971	4,180	13,762	-11.85%
YoY %	11.11%	99.18%	0.59%	198.46%	-76.77%	-69.63%	-	-
Horiz. %	46.88%	42.19%	21.18%	21.06%	7.06%	30.37%	100.00%	-
Div Payout %	29.64%	54.50%	37.10%	53.36%	34.36%	52.90%	83.73%	-
YoY %	-45.61%	46.90%	-30.47%	55.30%	-35.05%	-36.82%	-	-
Horiz. %	35.40%	65.09%	44.31%	63.73%	41.04%	63.18%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	90,109	74,658	69,721	66,333	63,220	61,830	58,660	7.41%
YoY %	20.70%	7.08%	5.11%	4.92%	2.25%	5.40%	-	-
Horiz. %	153.61%	127.27%	118.86%	113.08%	107.77%	105.40%	100.00%	-
NOSH	129,097	128,877	128,733	128,205	126,999	127,906	129,037	0.00%
YoY %	0.17%	0.11%	0.41%	0.95%	-0.71%	-0.88%	-	-
Horiz. %	100.05%	99.88%	99.76%	99.36%	98.42%	99.12%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	21.27%	11.25%	13.66%	13.18%	5.63%	15.43%	22.57%	-
YoY %	89.07%	-17.64%	3.64%	134.10%	-63.51%	-31.63%	-	-
Horiz. %	94.24%	49.84%	60.52%	58.40%	24.94%	68.37%	100.00%	-
ROE	24.15%	14.27%	11.27%	8.19%	4.47%	12.78%	28.02%	-
YoY %	69.24%	26.62%	37.61%	83.22%	-65.02%	-54.39%	-	-
Horiz. %	86.19%	50.93%	40.22%	29.23%	15.95%	45.61%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	107.68	97.47	59.86	44.57	54.58	44.10	60.98	9.93%
YoY %	10.48%	62.83%	34.31%	-18.34%	23.76%	-27.68%	-	-
Horiz. %	176.58%	159.84%	98.16%	73.09%	89.50%	72.32%	100.00%	-
EPS	16.86	8.27	6.11	4.24	2.23	6.18	12.74	4.77%
YoY %	103.87%	35.35%	44.10%	90.13%	-63.92%	-51.49%	-	-
Horiz. %	132.34%	64.91%	47.96%	33.28%	17.50%	48.51%	100.00%	-
DPS	5.00	4.50	2.26	2.25	0.77	3.25	10.67	-11.86%
YoY %	11.11%	99.12%	0.44%	192.21%	-76.31%	-69.54%	-	-
Horiz. %	46.86%	42.17%	21.18%	21.09%	7.22%	30.46%	100.00%	-
NAPS	0.698	0.5793	0.5416	0.5174	0.4978	0.4834	0.4546	7.40%
YoY %	20.49%	6.96%	4.68%	3.94%	2.98%	6.34%	-	-
Horiz. %	153.54%	127.43%	119.14%	113.81%	109.50%	106.34%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 128,205
RPS	31.10	28.11	17.24	12.78	15.51	12.62	17.60	9.94%
YoY %	10.64%	63.05%	34.90%	-17.60%	22.90%	-28.30%	-	-
Horiz. %	176.70%	159.72%	97.95%	72.61%	88.12%	71.70%	100.00%	-
EPS	4.87	2.38	1.76	1.22	0.63	1.77	3.68	4.77%
YoY %	104.62%	35.23%	44.26%	93.65%	-64.41%	-51.90%	-	-
Horiz. %	132.34%	64.67%	47.83%	33.15%	17.12%	48.10%	100.00%	-
DPS	1.44	1.30	0.65	0.65	0.22	0.94	3.08	-11.89%
YoY %	10.77%	100.00%	0.00%	195.45%	-76.60%	-69.48%	-	-
Horiz. %	46.75%	42.21%	21.10%	21.10%	7.14%	30.52%	100.00%	-
NAPS	0.2016	0.167	0.156	0.1484	0.1414	0.1383	0.1312	7.41%
YoY %	20.72%	7.05%	5.12%	4.95%	2.24%	5.41%	-	-
Horiz. %	153.66%	127.29%	118.90%	113.11%	107.77%	105.41%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	0.82	0.70	0.69	0.36	0.41	0.63	1.01	-
P/RPS	0.76	0.72	1.15	0.81	0.75	1.43	1.66	-12.20%
YoY %	5.56%	-37.39%	41.98%	8.00%	-47.55%	-13.86%	-	-
Horiz. %	45.78%	43.37%	69.28%	48.80%	45.18%	86.14%	100.00%	-
P/EPS	4.86	8.47	11.30	8.50	18.41	10.20	7.93	-7.83%
YoY %	-42.62%	-25.04%	32.94%	-53.83%	80.49%	28.63%	-	-
Horiz. %	61.29%	106.81%	142.50%	107.19%	232.16%	128.63%	100.00%	-
EY	20.56	11.81	8.85	11.77	5.43	9.81	12.61	8.48%
YoY %	74.09%	33.45%	-24.81%	116.76%	-44.65%	-22.20%	-	-
Horiz. %	163.05%	93.66%	70.18%	93.34%	43.06%	77.80%	100.00%	-
DY	6.10	6.43	3.28	6.25	1.87	5.16	10.56	-8.73%
YoY %	-5.13%	96.04%	-47.52%	234.22%	-63.76%	-51.14%	-	-
Horiz. %	57.77%	60.89%	31.06%	59.19%	17.71%	48.86%	100.00%	-
P/NAPS	1.17	1.21	1.27	0.70	0.82	1.30	2.22	-10.12%
YoY %	-3.31%	-4.72%	81.43%	-14.63%	-36.92%	-41.44%	-	-
Horiz. %	52.70%	54.50%	57.21%	31.53%	36.94%	58.56%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	20/07/11	28/07/10	31/07/09	22/07/08	27/07/07	02/08/06	02/08/05	-
Price	0.81	0.71	0.71	0.40	0.44	0.57	1.02	-
P/RPS	0.75	0.73	1.19	0.90	0.81	1.29	1.67	-12.48%
YoY %	2.74%	-38.66%	32.22%	11.11%	-37.21%	-22.75%	-	-
Horiz. %	44.91%	43.71%	71.26%	53.89%	48.50%	77.25%	100.00%	-
P/EPS	4.80	8.59	11.63	9.44	19.76	9.23	8.01	-8.17%
YoY %	-44.12%	-26.14%	23.20%	-52.23%	114.08%	15.23%	-	-
Horiz. %	59.93%	107.24%	145.19%	117.85%	246.69%	115.23%	100.00%	-
EY	20.81	11.64	8.60	10.59	5.06	10.84	12.49	8.87%
YoY %	78.78%	35.35%	-18.79%	109.29%	-53.32%	-13.21%	-	-
Horiz. %	166.61%	93.19%	68.86%	84.79%	40.51%	86.79%	100.00%	-
DY	6.17	6.34	3.18	5.63	1.74	5.70	10.46	-8.41%
YoY %	-2.68%	99.37%	-43.52%	223.56%	-69.47%	-45.51%	-	-
Horiz. %	58.99%	60.61%	30.40%	53.82%	16.63%	54.49%	100.00%	-
P/NAPS	1.16	1.23	1.31	0.77	0.88	1.18	2.24	-10.38%
YoY %	-5.69%	-6.11%	70.13%	-12.50%	-25.42%	-47.32%	-	-
Horiz. %	51.79%	54.91%	58.48%	34.38%	39.29%	52.68%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Moomoo MY

One App To Trade Malaysia & US Stock With 0* Commission

Latest Videos

MQ Market Updates - 25 April 2024

MQ Trader

MQ Trading Signals

2024-04-26 14:55:00

EMA 5

5 Mins

BUY

2024-04-26 14:30:00

ADX

5 Mins

BUY

2024-04-26 12:20:00

ADX

10 Mins

SELL

2024-04-26 12:10:00

OBV

10 Mins

SELL

2024-04-26 11:00:00

EMA 5

Hourly

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 >

OPENSYS

OPENSYS (M) BHD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

369

MYEG

MY E.G. SERVICES BHD

359

HLIND

HONG LEONG INDUSTRIES BHD

352

PTRANS

PERAK TRANSIT BERHAD

350

YTLPOWR

YTL POWER INTERNATIONAL BHD

334

DNEX

DAGANG NEXCHANGE BERHAD

245

SAPNRG

SAPURA ENERGY BERHAD

226

MAYBANK

MALAYAN BANKING BHD

218

YTL

YTL CORPORATION BHD

214

Daily Stocks

MYEG

0.905

+0.095

348,045,000

HSI-CVZ

0.175

+0.04

259,341,900

BSLCORP

0.03

0.00

201,198,600

HSI-HUS

0.095

-0.03

69,987,900

HSI-HSZ

0.20

-0.08

56,316,500

CAPITALA

0.745

+0.045

55,004,600

BPURI

0.075

0.00

53,614,600

YTL

3.00

+0.23

50,016,500

HONGSENG

0.01

0.00

47,791,400

DATAPRP

0.145

+0.02

46,204,800

More active Stocks

DLADY

34.40

+0.96

81,000

QUALITY

1.19

+0.295

48,900

AIRPORT

10.16

+0.27

3,847,700

YTL

3.00

+0.23

50,016,500

YTLPOWR

4.35

+0.23

42,325,200

NESTLE

127.20

+0.20

97,900

NVIDIA-C1

4.29

+0.20

8,200

HUMEIND

2.75

+0.19

719,300

EUPE

1.62

+0.18

7,461,000

CHINTEK

7.68

+0.18

35,800

More gainer Stocks

MPI

29.38

-0.56

58,400

UTDPLT

24.88

-0.40

503,500

HEIM

23.12

-0.24

40,300

VITROX

7.40

-0.22

4,158,400

HLBANK

19.30

-0.16

393,500

LPI

11.80

-0.16

177,500

PIE

5.71

-0.15

1,141,700

NIO-C9

0.02

-0.13

2,050,000

HSI-HS5

0.505

-0.12

420,000

KUAISHO-C17

0.08

-0.12

58,800

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