[HEXRTL] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.49%
YoY- 4.49%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 44,262 43,096 57,327 56,832 56,388 53,164 59,171 -17.61%
PBT 7,452 6,192 13,167 14,521 14,452 14,000 14,525 -35.93%
Tax -748 -664 -1,858 -2,972 -2,728 -1,964 -3,345 -63.19%
NP 6,704 5,528 11,309 11,549 11,724 12,036 11,180 -28.91%
-
NP to SH 6,704 5,528 11,309 11,549 11,724 12,036 11,180 -28.91%
-
Tax Rate 10.04% 10.72% 14.11% 20.47% 18.88% 14.03% 23.03% -
Total Cost 37,558 37,568 46,018 45,282 44,664 41,128 47,991 -15.08%
-
Net Worth 85,608 87,726 86,714 84,331 81,851 84,251 80,544 4.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,419 - - - 5,409 -
Div Payout % - - 47.92% - - - 48.39% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 85,608 87,726 86,714 84,331 81,851 84,251 80,544 4.15%
NOSH 120,575 120,173 120,436 120,472 120,369 120,360 120,215 0.19%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.15% 12.83% 19.73% 20.32% 20.79% 22.64% 18.89% -
ROE 7.83% 6.30% 13.04% 13.70% 14.32% 14.29% 13.88% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 36.71 35.86 47.60 47.17 46.85 44.17 49.22 -17.77%
EPS 5.56 4.60 9.39 9.59 9.74 10.00 9.30 -29.05%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 0.71 0.73 0.72 0.70 0.68 0.70 0.67 3.94%
Adjusted Per Share Value based on latest NOSH - 120,689
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 8.97 8.74 11.62 11.52 11.43 10.78 12.00 -17.64%
EPS 1.36 1.12 2.29 2.34 2.38 2.44 2.27 -28.95%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 1.10 -
NAPS 0.1736 0.1779 0.1758 0.171 0.166 0.1708 0.1633 4.16%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.61 0.70 0.69 0.97 1.04 1.14 0.93 -
P/RPS 1.66 1.95 1.45 2.06 2.22 2.58 1.89 -8.29%
P/EPS 10.97 15.22 7.35 10.12 10.68 11.40 10.00 6.37%
EY 9.11 6.57 13.61 9.88 9.37 8.77 10.00 -6.03%
DY 0.00 0.00 6.52 0.00 0.00 0.00 4.84 -
P/NAPS 0.86 0.96 0.96 1.39 1.53 1.63 1.39 -27.41%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 21/05/08 25/02/08 16/11/07 17/08/07 12/06/07 26/02/07 -
Price 0.54 0.65 0.73 0.80 0.99 1.05 1.02 -
P/RPS 1.47 1.81 1.53 1.70 2.11 2.38 2.07 -20.41%
P/EPS 9.71 14.13 7.77 8.34 10.16 10.50 10.97 -7.81%
EY 10.30 7.08 12.86 11.98 9.84 9.52 9.12 8.45%
DY 0.00 0.00 6.16 0.00 0.00 0.00 4.41 -
P/NAPS 0.76 0.89 1.01 1.14 1.46 1.50 1.52 -37.03%

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