[HEXCAP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock

[HEXCAP] HEXTAR CAPITAL BERHAD

Announcement Date

25-Feb-2011

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

31-Dec-2010 [#3]

Profit Trend

QoQ- 71.62%

YoY- 94.94%

Quarter Report

OHB Quarterly Report Dec 10.pdf

Latest QR

Upcoming QR

HEXCAP's Result

HEXCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	55,689	33,051	136,558	102,343	65,060	30,599	121,218	-40.43%
YoY %	68.49%	-75.80%	33.43%	57.31%	112.62%	-74.76%	-	-
Horiz. %	45.94%	27.27%	112.65%	84.43%	53.67%	25.24%	100.00%	-
PBT	16,306	9,638	37,308	28,371	16,348	7,065	16,241	0.26%
YoY %	69.18%	-74.17%	31.50%	73.54%	131.39%	-56.50%	-	-
Horiz. %	100.40%	59.34%	229.71%	174.69%	100.66%	43.50%	100.00%	-
Tax	-4,131	-2,422	-9,719	-7,429	-4,189	-1,829	-3,521	11.22%
YoY %	-70.56%	75.08%	-30.83%	-77.35%	-129.03%	48.05%	-	-
Horiz. %	117.32%	68.79%	276.03%	210.99%	118.97%	51.95%	100.00%	-
NP	12,175	7,216	27,589	20,942	12,159	5,236	12,720	-2.87%
YoY %	68.72%	-73.84%	31.74%	72.23%	132.22%	-58.84%	-	-
Horiz. %	95.72%	56.73%	216.89%	164.64%	95.59%	41.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,208	5,416	20,254	15,437	8,995	3,905	9,594	-2.69%
YoY %	70.01%	-73.26%	31.20%	71.62%	130.35%	-59.30%	-	-
Horiz. %	95.98%	56.45%	211.11%	160.90%	93.76%	40.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.33%	25.13%	26.05%	26.19%	25.62%	25.89%	21.68%	-
YoY %	0.80%	-3.53%	-0.53%	2.22%	-1.04%	19.42%	-	-
Horiz. %	116.84%	115.91%	120.16%	120.80%	118.17%	119.42%	100.00%	-
Total Cost	43,514	25,835	108,969	81,401	52,901	25,363	108,498	-45.58%
YoY %	68.43%	-76.29%	33.87%	53.87%	108.58%	-76.62%	-	-
Horiz. %	40.11%	23.81%	100.43%	75.03%	48.76%	23.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	64,812	90,109	87,195	82,356	77,896	74,658	72,715	-7.37%
YoY %	-28.07%	3.34%	5.88%	5.73%	4.34%	2.67%	-	-
Horiz. %	89.13%	123.92%	119.91%	113.26%	107.13%	102.67%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	31,593	2,581	5,805	5,803	3,871	1,933	5,480	221.17%
YoY %	1,124.06%	-55.54%	0.03%	49.91%	100.26%	-64.73%	-	-
Horiz. %	576.51%	47.10%	105.93%	105.89%	70.64%	35.27%	100.00%	-
Div Payout %	343.11%	47.67%	28.66%	37.59%	43.04%	49.50%	57.12%	-
YoY %	619.76%	66.33%	-23.76%	-12.66%	-13.05%	-13.34%	-	-
Horiz. %	600.68%	83.46%	50.18%	65.81%	75.35%	86.66%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	64,812	90,109	87,195	82,356	77,896	74,658	72,715	-7.37%
YoY %	-28.07%	3.34%	5.88%	5.73%	4.34%	2.67%	-	-
Horiz. %	89.13%	123.92%	119.91%	113.26%	107.13%	102.67%	100.00%	-
NOSH	128,953	129,097	129,006	128,964	129,053	128,877	128,951	0.00%
YoY %	-0.11%	0.07%	0.03%	-0.07%	0.14%	-0.06%	-	-
Horiz. %	100.00%	100.11%	100.04%	100.01%	100.08%	99.94%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	21.86%	21.83%	20.20%	20.46%	18.69%	17.11%	10.49%	-
YoY %	0.14%	8.07%	-1.27%	9.47%	9.23%	63.11%	-	-
Horiz. %	208.39%	208.10%	192.56%	195.04%	178.17%	163.11%	100.00%	-
ROE	14.21%	6.01%	23.23%	18.74%	11.55%	5.23%	13.19%	-
YoY %	136.44%	-74.13%	23.96%	62.25%	120.84%	-60.35%	-	-
Horiz. %	107.73%	45.56%	176.12%	142.08%	87.57%	39.65%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	43.19	25.60	105.85	79.36	50.41	23.74	94.00	-40.42%
YoY %	68.71%	-75.81%	33.38%	57.43%	112.34%	-74.74%	-	-
Horiz. %	45.95%	27.23%	112.61%	84.43%	53.63%	25.26%	100.00%	-
EPS	7.14	4.20	15.70	11.97	6.97	3.03	7.44	-2.70%
YoY %	70.00%	-73.25%	31.16%	71.74%	130.03%	-59.27%	-	-
Horiz. %	95.97%	56.45%	211.02%	160.89%	93.68%	40.73%	100.00%	-
DPS	24.50	2.00	4.50	4.50	3.00	1.50	4.25	221.16%
YoY %	1,125.00%	-55.56%	0.00%	50.00%	100.00%	-64.71%	-	-
Horiz. %	576.47%	47.06%	105.88%	105.88%	70.59%	35.29%	100.00%	-
NAPS	0.5026	0.698	0.6759	0.6386	0.6036	0.5793	0.5639	-7.37%
YoY %	-27.99%	3.27%	5.84%	5.80%	4.19%	2.73%	-	-
Horiz. %	89.13%	123.78%	119.86%	113.25%	107.04%	102.73%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 129,098
RPS	12.46	7.39	30.55	22.90	14.56	6.85	27.12	-40.43%
YoY %	68.61%	-75.81%	33.41%	57.28%	112.55%	-74.74%	-	-
Horiz. %	45.94%	27.25%	112.65%	84.44%	53.69%	25.26%	100.00%	-
EPS	2.06	1.21	4.53	3.45	2.01	0.87	2.15	-2.80%
YoY %	70.25%	-73.29%	31.30%	71.64%	131.03%	-59.53%	-	-
Horiz. %	95.81%	56.28%	210.70%	160.47%	93.49%	40.47%	100.00%	-
DPS	7.07	0.58	1.30	1.30	0.87	0.43	1.23	220.53%
YoY %	1,118.97%	-55.38%	0.00%	49.43%	102.33%	-65.04%	-	-
Horiz. %	574.80%	47.15%	105.69%	105.69%	70.73%	34.96%	100.00%	-
NAPS	0.145	0.2016	0.1951	0.1843	0.1743	0.167	0.1627	-7.38%
YoY %	-28.08%	3.33%	5.86%	5.74%	4.37%	2.64%	-	-
Horiz. %	89.12%	123.91%	119.91%	113.28%	107.13%	102.64%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	0.76	0.82	0.81	0.83	0.70	0.70	0.75	-
P/RPS	1.76	3.20	0.77	1.05	1.39	2.95	0.80	69.07%
YoY %	-45.00%	315.58%	-26.67%	-24.46%	-52.88%	268.75%	-	-
Horiz. %	220.00%	400.00%	96.25%	131.25%	173.75%	368.75%	100.00%	-
P/EPS	10.64	19.55	5.16	6.93	10.04	23.10	10.08	3.66%
YoY %	-45.58%	278.88%	-25.54%	-30.98%	-56.54%	129.17%	-	-
Horiz. %	105.56%	193.95%	51.19%	68.75%	99.60%	229.17%	100.00%	-
EY	9.40	5.12	19.38	14.42	9.96	4.33	9.92	-3.52%
YoY %	83.59%	-73.58%	34.40%	44.78%	130.02%	-56.35%	-	-
Horiz. %	94.76%	51.61%	195.36%	145.36%	100.40%	43.65%	100.00%	-
DY	32.24	2.44	5.56	5.42	4.29	2.14	5.67	218.23%
YoY %	1,221.31%	-56.12%	2.58%	26.34%	100.47%	-62.26%	-	-
Horiz. %	568.61%	43.03%	98.06%	95.59%	75.66%	37.74%	100.00%	-
P/NAPS	1.51	1.17	1.20	1.30	1.16	1.21	1.33	8.82%
YoY %	29.06%	-2.50%	-7.69%	12.07%	-4.13%	-9.02%	-	-
Horiz. %	113.53%	87.97%	90.23%	97.74%	87.22%	90.98%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	22/11/11	20/07/11	27/05/11	25/02/11	10/11/10	28/07/10	26/05/10	-
Price	0.80	0.81	0.84	0.82	0.72	0.71	0.69	-
P/RPS	1.85	3.16	0.79	1.03	1.43	2.99	0.73	85.77%
YoY %	-41.46%	300.00%	-23.30%	-27.97%	-52.17%	309.59%	-	-
Horiz. %	253.42%	432.88%	108.22%	141.10%	195.89%	409.59%	100.00%	-
P/EPS	11.20	19.31	5.35	6.85	10.33	23.43	9.27	13.42%
YoY %	-42.00%	260.93%	-21.90%	-33.69%	-55.91%	152.75%	-	-
Horiz. %	120.82%	208.31%	57.71%	73.89%	111.43%	252.75%	100.00%	-
EY	8.93	5.18	18.69	14.60	9.68	4.27	10.78	-11.78%
YoY %	72.39%	-72.28%	28.01%	50.83%	126.70%	-60.39%	-	-
Horiz. %	82.84%	48.05%	173.38%	135.44%	89.80%	39.61%	100.00%	-
DY	30.63	2.47	5.36	5.49	4.17	2.11	6.16	191.04%
YoY %	1,140.08%	-53.92%	-2.37%	31.65%	97.63%	-65.75%	-	-
Horiz. %	497.24%	40.10%	87.01%	89.12%	67.69%	34.25%	100.00%	-
P/NAPS	1.59	1.16	1.24	1.28	1.19	1.23	1.22	19.29%
YoY %	37.07%	-6.45%	-3.12%	7.56%	-3.25%	0.82%	-	-
Horiz. %	130.33%	95.08%	101.64%	104.92%	97.54%	100.82%	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