[HEXCAP] YoY TTM Result on 30-Sep-2008 [#2]

Stock

[HEXCAP] HEXTAR CAPITAL BERHAD

Announcement Date

24-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Sep-2008 [#2]

Profit Trend

QoQ- -3.31%

YoY- 59.9%

Quarter Report

OHB Quarterly Report Sep 08.pdf

Latest QR

Upcoming QR

HEXCAP's Result

HEXCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	127,187	127,190	93,995	58,289	67,891	45,388	79,813	8.07%
YoY %	-0.00%	35.32%	61.26%	-14.14%	49.58%	-43.13%	-	-
Horiz. %	159.36%	159.36%	117.77%	73.03%	85.06%	56.87%	100.00%	-
PBT	37,266	23,137	15,378	10,002	5,733	6,541	24,599	7.16%
YoY %	61.07%	50.46%	53.75%	74.46%	-12.35%	-73.41%	-	-
Horiz. %	151.49%	94.06%	62.51%	40.66%	23.31%	26.59%	100.00%	-
Tax	-9,661	-5,053	-3,725	-2,631	-1,195	-2,397	-6,644	6.43%
YoY %	-91.19%	-35.65%	-41.58%	-120.17%	50.15%	63.92%	-	-
Horiz. %	145.41%	76.05%	56.07%	39.60%	17.99%	36.08%	100.00%	-
NP	27,605	18,084	11,653	7,371	4,538	4,144	17,955	7.42%
YoY %	52.65%	55.19%	58.09%	62.43%	9.51%	-76.92%	-	-
Horiz. %	153.75%	100.72%	64.90%	41.05%	25.27%	23.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,467	13,728	8,621	5,251	3,284	3,430	16,157	4.01%
YoY %	49.09%	59.24%	64.18%	59.90%	-4.26%	-78.77%	-	-
Horiz. %	126.68%	84.97%	53.36%	32.50%	20.33%	21.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.92%	21.84%	24.22%	26.30%	20.84%	36.65%	27.01%	-
YoY %	18.68%	-9.83%	-7.91%	26.20%	-43.14%	35.69%	-	-
Horiz. %	95.96%	80.86%	89.67%	97.37%	77.16%	135.69%	100.00%	-
Total Cost	99,582	109,106	82,342	50,918	63,353	41,244	61,858	8.25%
YoY %	-8.73%	32.50%	61.71%	-19.63%	53.61%	-33.32%	-	-
Horiz. %	160.98%	176.38%	133.11%	82.31%	102.42%	66.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	64,929	77,780	70,068	66,890	65,790	63,248	64,044	0.22%
YoY %	-16.52%	11.01%	4.75%	1.67%	4.02%	-1.24%	-	-
Horiz. %	101.38%	121.45%	109.41%	104.44%	102.73%	98.76%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	33,585	5,800	3,547	4,205	971	4,180	13,762	16.02%
YoY %	479.05%	63.52%	-15.65%	333.06%	-76.77%	-69.63%	-	-
Horiz. %	244.04%	42.15%	25.77%	30.56%	7.06%	30.37%	100.00%	-
Div Payout %	164.10%	42.26%	41.15%	80.08%	29.59%	121.89%	85.18%	-
YoY %	288.31%	2.70%	-48.61%	170.63%	-75.72%	43.10%	-	-
Horiz. %	192.65%	49.61%	48.31%	94.01%	34.74%	143.10%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	64,929	77,780	70,068	66,890	65,790	63,248	64,044	0.22%
YoY %	-16.52%	11.01%	4.75%	1.67%	4.02%	-1.24%	-	-
Horiz. %	101.38%	121.45%	109.41%	104.44%	102.73%	98.76%	100.00%	-
NOSH	129,186	128,860	129,230	129,381	129,279	128,815	128,888	0.03%
YoY %	0.25%	-0.29%	-0.12%	0.08%	0.36%	-0.06%	-	-
Horiz. %	100.23%	99.98%	100.27%	100.38%	100.30%	99.94%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	21.70%	14.22%	12.40%	12.65%	6.68%	9.13%	22.50%	-
YoY %	52.60%	14.68%	-1.98%	89.37%	-26.83%	-59.42%	-	-
Horiz. %	96.44%	63.20%	55.11%	56.22%	29.69%	40.58%	100.00%	-
ROE	31.52%	17.65%	12.30%	7.85%	4.99%	5.42%	25.23%	-
YoY %	78.58%	43.50%	56.69%	57.31%	-7.93%	-78.52%	-	-
Horiz. %	124.93%	69.96%	48.75%	31.11%	19.78%	21.48%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	98.45	98.70	72.73	45.05	52.51	35.23	61.92	8.03%
YoY %	-0.25%	35.71%	61.44%	-14.21%	49.05%	-43.10%	-	-
Horiz. %	159.00%	159.40%	117.46%	72.76%	84.80%	56.90%	100.00%	-
EPS	15.84	10.65	6.67	4.06	2.54	2.66	12.54	3.96%
YoY %	48.73%	59.67%	64.29%	59.84%	-4.51%	-78.79%	-	-
Horiz. %	126.32%	84.93%	53.19%	32.38%	20.26%	21.21%	100.00%	-
DPS	26.00	4.50	2.75	3.26	0.75	3.25	10.68	15.97%
YoY %	477.78%	63.64%	-15.64%	334.67%	-76.92%	-69.57%	-	-
Horiz. %	243.45%	42.13%	25.75%	30.52%	7.02%	30.43%	100.00%	-
NAPS	0.5026	0.6036	0.5422	0.517	0.5089	0.491	0.4969	0.19%
YoY %	-16.73%	11.32%	4.87%	1.59%	3.65%	-1.19%	-	-
Horiz. %	101.15%	121.47%	109.12%	104.05%	102.41%	98.81%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 129,381
RPS	28.46	28.46	21.03	13.04	15.19	10.15	17.86	8.07%
YoY %	0.00%	35.33%	61.27%	-14.15%	49.66%	-43.17%	-	-
Horiz. %	159.35%	159.35%	117.75%	73.01%	85.05%	56.83%	100.00%	-
EPS	4.58	3.07	1.93	1.17	0.73	0.77	3.61	4.04%
YoY %	49.19%	59.07%	64.96%	60.27%	-5.19%	-78.67%	-	-
Horiz. %	126.87%	85.04%	53.46%	32.41%	20.22%	21.33%	100.00%	-
DPS	7.51	1.30	0.79	0.94	0.22	0.94	3.08	16.00%
YoY %	477.69%	64.56%	-15.96%	327.27%	-76.60%	-69.48%	-	-
Horiz. %	243.83%	42.21%	25.65%	30.52%	7.14%	30.52%	100.00%	-
NAPS	0.1453	0.174	0.1568	0.1497	0.1472	0.1415	0.1433	0.23%
YoY %	-16.49%	10.97%	4.74%	1.70%	4.03%	-1.26%	-	-
Horiz. %	101.40%	121.42%	109.42%	104.47%	102.72%	98.74%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	0.76	0.70	0.78	0.35	0.45	0.43	0.90	-
P/RPS	0.77	0.71	1.07	0.78	0.86	1.22	1.45	-10.00%
YoY %	8.45%	-33.64%	37.18%	-9.30%	-29.51%	-15.86%	-	-
Horiz. %	53.10%	48.97%	73.79%	53.79%	59.31%	84.14%	100.00%	-
P/EPS	4.80	6.57	11.69	8.62	17.71	16.15	7.18	-6.48%
YoY %	-26.94%	-43.80%	35.61%	-51.33%	9.66%	124.93%	-	-
Horiz. %	66.85%	91.50%	162.81%	120.06%	246.66%	224.93%	100.00%	-
EY	20.85	15.22	8.55	11.60	5.64	6.19	13.93	6.94%
YoY %	36.99%	78.01%	-26.29%	105.67%	-8.89%	-55.56%	-	-
Horiz. %	149.68%	109.26%	61.38%	83.27%	40.49%	44.44%	100.00%	-
DY	34.21	6.43	3.53	9.31	1.67	7.56	11.86	19.30%
YoY %	432.04%	82.15%	-62.08%	457.49%	-77.91%	-36.26%	-	-
Horiz. %	288.45%	54.22%	29.76%	78.50%	14.08%	63.74%	100.00%	-
P/NAPS	1.51	1.16	1.44	0.68	0.88	0.88	1.81	-2.97%
YoY %	30.17%	-19.44%	111.76%	-22.73%	0.00%	-51.38%	-	-
Horiz. %	83.43%	64.09%	79.56%	37.57%	48.62%	48.62%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	22/11/11	10/11/10	25/11/09	24/11/08	21/11/07	24/11/06	24/11/05	-
Price	0.80	0.72	0.72	0.35	0.41	0.44	0.63	-
P/RPS	0.81	0.73	0.99	0.78	0.78	1.25	1.02	-3.76%
YoY %	10.96%	-26.26%	26.92%	0.00%	-37.60%	22.55%	-	-
Horiz. %	79.41%	71.57%	97.06%	76.47%	76.47%	122.55%	100.00%	-
P/EPS	5.05	6.76	10.79	8.62	16.14	16.52	5.03	0.06%
YoY %	-25.30%	-37.35%	25.17%	-46.59%	-2.30%	228.43%	-	-
Horiz. %	100.40%	134.39%	214.51%	171.37%	320.87%	328.43%	100.00%	-
EY	19.80	14.80	9.27	11.60	6.20	6.05	19.90	-0.08%
YoY %	33.78%	59.65%	-20.09%	87.10%	2.48%	-69.60%	-	-
Horiz. %	99.50%	74.37%	46.58%	58.29%	31.16%	30.40%	100.00%	-
DY	32.50	6.25	3.82	9.31	1.83	7.39	16.95	11.45%
YoY %	420.00%	63.61%	-58.97%	408.74%	-75.24%	-56.40%	-	-
Horiz. %	191.74%	36.87%	22.54%	54.93%	10.80%	43.60%	100.00%	-
P/NAPS	1.59	1.19	1.33	0.68	0.81	0.90	1.27	3.81%
YoY %	33.61%	-10.53%	95.59%	-16.05%	-10.00%	-29.13%	-	-
Horiz. %	125.20%	93.70%	104.72%	53.54%	63.78%	70.87%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-09 16:20:00

EMA 5

10 Mins

SELL

2024-05-09 16:10:00

EMA 5

5 Mins

SELL

2024-05-09 16:00:00

ADX

10 Mins

SELL

2024-05-09 16:00:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-09 16:00:00

ADX

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

MYEG

MY E.G. SERVICES BHD

460

PTRANS

PERAK TRANSIT BERHAD

350

MPI

MALAYSIAN PACIFIC INDUSTRIES

348

HLIND

HONG LEONG INDUSTRIES BHD

342

YTLPOWR

YTL POWER INTERNATIONAL BHD

336

PBBANK

PUBLIC BANK BHD

280

CAPITALA

CAPITAL A BERHAD

239

DNEX

DAGANG NEXCHANGE BERHAD

237

MAYBANK

MALAYAN BANKING BHD

235

Daily Stocks

0.105

-0.01

508,283,500

MYEG

0.985

0.00

153,504,700

ICONIC-WA

0.045

-0.005

148,744,500

INIX-OR

0.02

0.00

141,839,900

HSI-CXG

0.165

+0.03

116,432,400

PMHLDG

0.295

+0.075

116,034,000

SNS

0.53

+0.045

102,787,900

HSI-HU6

0.135

-0.03

94,490,300

VELESTO

0.29

+0.015

89,077,300

MUIIND

0.06

+0.005

81,409,100

More active Stocks

VSTECS

3.58

+0.82

17,450,000

BKAWAN

20.36

+0.32

10,500

KOBAY

1.93

+0.20

7,884,400

ATECH

3.07

+0.18

524,800

AJI

19.28

+0.18

315,400

ALLIANZ

21.68

+0.18

14,300

SIGN

1.49

+0.16

7,355,200

HSI-CVH

0.91

+0.14

781,100

HEIM

23.90

+0.14

124,700

MCEHLDG

1.71

+0.13

2,158,600

More gainer Stocks

PETDAG

21.46

-0.34

496,200

KLK

22.92

-0.28

527,900

MSM

3.26

-0.22

2,973,500

MPI

31.00

-0.20

156,200

HUMEIND-LA

4.23

-0.19

9,200

ORIENT

6.97

-0.18

1,220,900

PPB

15.80

-0.18

592,200

NHFATT

3.89

-0.17

114,300

CARLSBG

19.30

-0.14

119,700

INARI

3.09

-0.13

18,277,500

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