[HEXCAP] YoY TTM Result on 30-Jun-2007 [#1]

Stock

[HEXCAP] HEXTAR CAPITAL BERHAD

Announcement Date

27-Jul-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2008

Quarter

30-Jun-2007 [#1]

Profit Trend

QoQ- 31.47%

YoY- -64.22%

Quarter Report

OHB Quarterly Report Jun 07.pdf

Latest QR

Upcoming QR

HEXCAP's Result

HEXCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
TTM Result
Revenue	125,623	77,066	57,140	69,314	56,409	78,681	38,482	21.78%
YoY %	63.01%	34.87%	-17.56%	22.88%	-28.31%	104.46%	-	-
Horiz. %	326.45%	200.27%	148.49%	180.12%	146.59%	204.46%	100.00%	-
PBT	18,143	13,667	10,139	5,097	12,803	26,479	10,235	10.00%
YoY %	32.75%	34.80%	98.92%	-60.19%	-51.65%	158.71%	-	-
Horiz. %	177.26%	133.53%	99.06%	49.80%	125.09%	258.71%	100.00%	-
Tax	-4,016	-3,140	-2,606	-1,192	-4,097	-8,723	-2,621	7.36%
YoY %	-27.90%	-20.49%	-118.62%	70.91%	53.03%	-232.81%	-	-
Horiz. %	153.22%	119.80%	99.43%	45.48%	156.31%	332.81%	100.00%	-
NP	14,127	10,527	7,533	3,905	8,706	17,756	7,614	10.84%
YoY %	34.20%	39.75%	92.91%	-55.15%	-50.97%	133.20%	-	-
Horiz. %	185.54%	138.26%	98.94%	51.29%	114.34%	233.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,654	7,860	5,431	2,828	7,903	16,437	7,614	5.75%
YoY %	35.55%	44.72%	92.04%	-64.22%	-51.92%	115.88%	-	-
Horiz. %	139.93%	103.23%	71.33%	37.14%	103.80%	215.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.14%	22.98%	25.70%	23.39%	32.00%	32.94%	25.61%	-
YoY %	-3.66%	-10.58%	9.88%	-26.91%	-2.85%	28.62%	-	-
Horiz. %	86.45%	89.73%	100.35%	91.33%	124.95%	128.62%	100.00%	-
Total Cost	111,496	66,539	49,607	65,409	47,703	60,925	30,868	23.85%
YoY %	67.56%	34.13%	-24.16%	37.12%	-21.70%	97.37%	-	-
Horiz. %	361.20%	215.56%	160.71%	211.90%	154.54%	197.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	74,658	69,721	66,333	63,220	61,830	58,660	49,050	7.24%
YoY %	7.08%	5.11%	4.92%	2.25%	5.40%	19.59%	-	-
Horiz. %	152.21%	142.14%	135.24%	128.89%	126.06%	119.59%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	5,806	2,915	2,898	971	4,180	13,762	3,420	9.21%
YoY %	99.18%	0.59%	198.46%	-76.77%	-69.63%	302.40%	-	-
Horiz. %	169.77%	85.23%	84.74%	28.39%	122.22%	402.40%	100.00%	-
Div Payout %	54.50%	37.10%	53.36%	34.36%	52.90%	83.73%	44.93%	-
YoY %	46.90%	-30.47%	55.30%	-35.05%	-36.82%	86.36%	-	-
Horiz. %	121.30%	82.57%	118.76%	76.47%	117.74%	186.36%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	74,658	69,721	66,333	63,220	61,830	58,660	49,050	7.24%
YoY %	7.08%	5.11%	4.92%	2.25%	5.40%	19.59%	-	-
Horiz. %	152.21%	142.14%	135.24%	128.89%	126.06%	119.59%	100.00%	-
NOSH	128,877	128,733	128,205	126,999	127,906	129,037	85,902	6.99%
YoY %	0.11%	0.41%	0.95%	-0.71%	-0.88%	50.21%	-	-
Horiz. %	150.03%	149.86%	149.25%	147.84%	148.90%	150.21%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	11.25%	13.66%	13.18%	5.63%	15.43%	22.57%	19.79%	-
YoY %	-17.64%	3.64%	134.10%	-63.51%	-31.63%	14.05%	-	-
Horiz. %	56.85%	69.02%	66.60%	28.45%	77.97%	114.05%	100.00%	-
ROE	14.27%	11.27%	8.19%	4.47%	12.78%	28.02%	15.52%	-
YoY %	26.62%	37.61%	83.22%	-65.02%	-54.39%	80.54%	-	-
Horiz. %	91.95%	72.62%	52.77%	28.80%	82.35%	180.54%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	97.47	59.86	44.57	54.58	44.10	60.98	44.80	13.82%
YoY %	62.83%	34.31%	-18.34%	23.76%	-27.68%	36.12%	-	-
Horiz. %	217.57%	133.62%	99.49%	121.83%	98.44%	136.12%	100.00%	-
EPS	8.27	6.11	4.24	2.23	6.18	12.74	8.86	-1.14%
YoY %	35.35%	44.10%	90.13%	-63.92%	-51.49%	43.79%	-	-
Horiz. %	93.34%	68.96%	47.86%	25.17%	69.75%	143.79%	100.00%	-
DPS	4.50	2.26	2.25	0.77	3.25	10.67	3.98	2.06%
YoY %	99.12%	0.44%	192.21%	-76.31%	-69.54%	168.09%	-	-
Horiz. %	113.07%	56.78%	56.53%	19.35%	81.66%	268.09%	100.00%	-
NAPS	0.5793	0.5416	0.5174	0.4978	0.4834	0.4546	0.571	0.24%
YoY %	6.96%	4.68%	3.94%	2.98%	6.34%	-20.39%	-	-
Horiz. %	101.45%	94.85%	90.61%	87.18%	84.66%	79.61%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 126,999
RPS	28.11	17.24	12.78	15.51	12.62	17.60	8.61	21.78%
YoY %	63.05%	34.90%	-17.60%	22.90%	-28.30%	104.41%	-	-
Horiz. %	326.48%	200.23%	148.43%	180.14%	146.57%	204.41%	100.00%	-
EPS	2.38	1.76	1.22	0.63	1.77	3.68	1.70	5.76%
YoY %	35.23%	44.26%	93.65%	-64.41%	-51.90%	116.47%	-	-
Horiz. %	140.00%	103.53%	71.76%	37.06%	104.12%	216.47%	100.00%	-
DPS	1.30	0.65	0.65	0.22	0.94	3.08	0.77	9.11%
YoY %	100.00%	0.00%	195.45%	-76.60%	-69.48%	300.00%	-	-
Horiz. %	168.83%	84.42%	84.42%	28.57%	122.08%	400.00%	100.00%	-
NAPS	0.167	0.156	0.1484	0.1414	0.1383	0.1312	0.1097	7.25%
YoY %	7.05%	5.12%	4.95%	2.24%	5.41%	19.60%	-	-
Horiz. %	152.23%	142.21%	135.28%	128.90%	126.07%	119.60%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.70	0.69	0.36	0.41	0.63	1.01	1.34	-
P/RPS	0.72	1.15	0.81	0.75	1.43	1.66	2.99	-21.11%
YoY %	-37.39%	41.98%	8.00%	-47.55%	-13.86%	-44.48%	-	-
Horiz. %	24.08%	38.46%	27.09%	25.08%	47.83%	55.52%	100.00%	-
P/EPS	8.47	11.30	8.50	18.41	10.20	7.93	15.12	-9.20%
YoY %	-25.04%	32.94%	-53.83%	80.49%	28.63%	-47.55%	-	-
Horiz. %	56.02%	74.74%	56.22%	121.76%	67.46%	52.45%	100.00%	-
EY	11.81	8.85	11.77	5.43	9.81	12.61	6.61	10.15%
YoY %	33.45%	-24.81%	116.76%	-44.65%	-22.20%	90.77%	-	-
Horiz. %	178.67%	133.89%	178.06%	82.15%	148.41%	190.77%	100.00%	-
DY	6.43	3.28	6.25	1.87	5.16	10.56	2.97	13.73%
YoY %	96.04%	-47.52%	234.22%	-63.76%	-51.14%	255.56%	-	-
Horiz. %	216.50%	110.44%	210.44%	62.96%	173.74%	355.56%	100.00%	-
P/NAPS	1.21	1.27	0.70	0.82	1.30	2.22	2.35	-10.46%
YoY %	-4.72%	81.43%	-14.63%	-36.92%	-41.44%	-5.53%	-	-
Horiz. %	51.49%	54.04%	29.79%	34.89%	55.32%	94.47%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	28/07/10	31/07/09	22/07/08	27/07/07	02/08/06	02/08/05	-	-
Price	0.71	0.71	0.40	0.44	0.57	1.02	0.00	-
P/RPS	0.73	1.19	0.90	0.81	1.29	1.67	0.00	-
YoY %	-38.66%	32.22%	11.11%	-37.21%	-22.75%	0.00%	-	-
Horiz. %	43.71%	71.26%	53.89%	48.50%	77.25%	100.00%	-	-
P/EPS	8.59	11.63	9.44	19.76	9.23	8.01	0.00	-
YoY %	-26.14%	23.20%	-52.23%	114.08%	15.23%	0.00%	-	-
Horiz. %	107.24%	145.19%	117.85%	246.69%	115.23%	100.00%	-	-
EY	11.64	8.60	10.59	5.06	10.84	12.49	0.00	-
YoY %	35.35%	-18.79%	109.29%	-53.32%	-13.21%	0.00%	-	-
Horiz. %	93.19%	68.86%	84.79%	40.51%	86.79%	100.00%	-	-
DY	6.34	3.18	5.63	1.74	5.70	10.46	0.00	-
YoY %	99.37%	-43.52%	223.56%	-69.47%	-45.51%	0.00%	-	-
Horiz. %	60.61%	30.40%	53.82%	16.63%	54.49%	100.00%	-	-
P/NAPS	1.23	1.31	0.77	0.88	1.18	2.24	0.00	-
YoY %	-6.11%	70.13%	-12.50%	-25.42%	-47.32%	0.00%	-	-
Horiz. %	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 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