[HEXRTL] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -7.6%
YoY- 18.06%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 49,568 56,067 58,545 59,820 62,368 62,892 63,186 -14.92%
PBT 5,264 8,294 9,512 9,960 10,664 8,703 8,921 -29.62%
Tax -1,444 -2,040 -2,352 -2,546 -2,640 -1,470 -1,872 -15.87%
NP 3,820 6,254 7,160 7,414 8,024 7,233 7,049 -33.50%
-
NP to SH 3,820 6,254 7,160 7,414 8,024 7,233 7,049 -33.50%
-
Tax Rate 27.43% 24.60% 24.73% 25.56% 24.76% 16.89% 20.98% -
Total Cost 45,748 49,813 51,385 52,406 54,344 55,659 56,137 -12.74%
-
Net Worth 91,579 92,784 91,579 93,989 92,784 95,195 92,784 -0.86%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 6,025 4,820 7,230 - 7,230 3,213 -
Div Payout % - 96.34% 67.32% 97.52% - 99.96% 45.58% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 91,579 92,784 91,579 93,989 92,784 95,195 92,784 -0.86%
NOSH 120,500 120,500 120,500 120,500 120,500 120,500 120,500 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.71% 11.15% 12.23% 12.39% 12.87% 11.50% 11.16% -
ROE 4.17% 6.74% 7.82% 7.89% 8.65% 7.60% 7.60% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 41.14 46.53 48.59 49.64 51.76 52.19 52.44 -14.92%
EPS 3.16 5.19 5.95 6.16 6.64 6.00 5.85 -33.64%
DPS 0.00 5.00 4.00 6.00 0.00 6.00 2.67 -
NAPS 0.76 0.77 0.76 0.78 0.77 0.79 0.77 -0.86%
Adjusted Per Share Value based on latest NOSH - 120,500
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 10.05 11.37 11.87 12.13 12.65 12.75 12.81 -14.92%
EPS 0.77 1.27 1.45 1.50 1.63 1.47 1.43 -33.78%
DPS 0.00 1.22 0.98 1.47 0.00 1.47 0.65 -
NAPS 0.1857 0.1881 0.1857 0.1906 0.1881 0.193 0.1881 -0.85%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.64 0.995 1.02 1.06 1.14 1.09 1.33 -
P/RPS 1.56 2.14 2.10 2.14 2.20 2.09 2.54 -27.72%
P/EPS 20.19 19.17 17.17 17.23 17.12 18.16 22.73 -7.58%
EY 4.95 5.22 5.83 5.80 5.84 5.51 4.40 8.16%
DY 0.00 5.03 3.92 5.66 0.00 5.50 2.01 -
P/NAPS 0.84 1.29 1.34 1.36 1.48 1.38 1.73 -38.19%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 25/02/20 26/11/19 27/08/19 23/05/19 26/02/19 28/11/18 -
Price 0.68 0.98 1.01 1.03 1.04 1.13 1.20 -
P/RPS 1.65 2.11 2.08 2.07 2.01 2.17 2.29 -19.61%
P/EPS 21.45 18.88 17.00 16.74 15.62 18.83 20.51 3.02%
EY 4.66 5.30 5.88 5.97 6.40 5.31 4.88 -3.02%
DY 0.00 5.10 3.96 5.83 0.00 5.31 2.22 -
P/NAPS 0.89 1.27 1.33 1.32 1.35 1.43 1.56 -31.18%

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
Post a Comment