[HEXRTL] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -9.68%
YoY- 717.09%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 58,952 48,758 41,144 53,610 57,124 46,269 42,046 25.29%
PBT 15,392 8,578 5,797 10,478 11,620 8,578 5,977 87.98%
Tax -2,476 -2,167 -1,760 -2,830 -3,152 -2,205 -1,566 35.75%
NP 12,916 6,411 4,037 7,648 8,468 6,373 4,410 104.83%
-
NP to SH 12,916 6,411 4,037 7,648 8,468 6,373 4,410 104.83%
-
Tax Rate 16.09% 25.26% 30.36% 27.01% 27.13% 25.71% 26.20% -
Total Cost 46,036 42,347 37,106 45,962 48,656 39,896 37,636 14.38%
-
Net Worth 142,198 137,372 80,158 96,400 95,195 92,784 92,784 32.96%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - 3,615 4,820 -
Div Payout % - - - - - 56.72% 109.28% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 142,198 137,372 80,158 96,400 95,195 92,784 92,784 32.96%
NOSH 241,013 241,011 241,000 120,500 120,500 120,500 120,500 58.81%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 21.91% 13.15% 9.81% 14.27% 14.82% 13.77% 10.49% -
ROE 9.08% 4.67% 5.04% 7.93% 8.90% 6.87% 4.75% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 24.46 20.23 20.53 44.49 47.41 38.40 34.89 -21.10%
EPS 5.36 2.66 2.73 6.34 7.04 5.29 3.67 28.75%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 4.00 -
NAPS 0.59 0.57 0.40 0.80 0.79 0.77 0.77 -16.27%
Adjusted Per Share Value based on latest NOSH - 120,500
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 11.95 9.89 8.34 10.87 11.58 9.38 8.53 25.22%
EPS 2.62 1.30 0.82 1.55 1.72 1.29 0.89 105.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.73 0.98 -
NAPS 0.2883 0.2785 0.1625 0.1955 0.193 0.1881 0.1881 32.96%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.68 0.69 0.72 1.59 1.62 0.905 0.615 -
P/RPS 2.78 3.41 3.51 3.57 3.42 2.36 1.76 35.66%
P/EPS 12.69 25.94 35.74 25.05 23.05 17.11 16.80 -17.07%
EY 7.88 3.86 2.80 3.99 4.34 5.84 5.95 20.61%
DY 0.00 0.00 0.00 0.00 0.00 3.31 6.50 -
P/NAPS 1.15 1.21 1.80 1.99 2.05 1.18 0.80 27.39%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 24/02/22 26/11/21 25/08/21 25/05/21 23/02/21 26/11/20 -
Price 0.72 0.69 0.685 0.715 1.50 1.42 0.89 -
P/RPS 2.94 3.41 3.34 1.61 3.16 3.70 2.55 9.96%
P/EPS 13.44 25.94 34.00 11.27 21.35 26.85 24.31 -32.66%
EY 7.44 3.86 2.94 8.88 4.68 3.72 4.11 48.58%
DY 0.00 0.00 0.00 0.00 0.00 2.11 4.49 -
P/NAPS 1.22 1.21 1.71 0.89 1.90 1.84 1.16 3.42%

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