[HEXRTL] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -2.59%
YoY- -30.93%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 41,957 39,842 35,644 47,409 49,794 44,262 43,096 -1.76%
PBT 8,568 7,314 5,132 8,213 8,593 7,452 6,192 24.14%
Tax -1,162 -710 -528 -396 -565 -748 -664 45.17%
NP 7,405 6,604 4,604 7,817 8,028 6,704 5,528 21.49%
-
NP to SH 7,413 6,616 4,628 7,811 8,018 6,704 5,528 21.58%
-
Tax Rate 13.56% 9.71% 10.29% 4.82% 6.58% 10.04% 10.72% -
Total Cost 34,552 33,238 31,040 39,592 41,766 37,558 37,568 -5.42%
-
Net Worth 91,265 88,692 90,390 88,925 87,804 85,608 87,726 2.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,605 - - - -
Div Payout % - - - 46.15% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 91,265 88,692 90,390 88,925 87,804 85,608 87,726 2.66%
NOSH 120,086 119,855 120,520 120,169 120,279 120,575 120,173 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.65% 16.58% 12.92% 16.49% 16.12% 15.15% 12.83% -
ROE 8.12% 7.46% 5.12% 8.78% 9.13% 7.83% 6.30% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 34.94 33.24 29.57 39.45 41.40 36.71 35.86 -1.71%
EPS 6.17 5.52 3.84 6.50 6.67 5.56 4.60 21.60%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.75 0.74 0.73 0.71 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 119,800
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.51 8.08 7.23 9.61 10.10 8.97 8.74 -1.76%
EPS 1.50 1.34 0.94 1.58 1.63 1.36 1.12 21.48%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.1851 0.1798 0.1833 0.1803 0.178 0.1736 0.1779 2.67%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.45 0.40 0.37 0.39 0.47 0.61 0.70 -
P/RPS 1.29 1.20 1.25 0.99 1.14 1.66 1.95 -24.05%
P/EPS 7.29 7.25 9.64 6.00 7.05 10.97 15.22 -38.75%
EY 13.72 13.80 10.38 16.67 14.18 9.11 6.57 63.30%
DY 0.00 0.00 0.00 7.69 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.49 0.53 0.64 0.86 0.96 -27.69%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 20/08/09 21/05/09 25/02/09 27/11/08 19/08/08 21/05/08 -
Price 0.45 0.43 0.40 0.34 0.60 0.54 0.65 -
P/RPS 1.29 1.29 1.35 0.86 1.45 1.47 1.81 -20.19%
P/EPS 7.29 7.79 10.42 5.23 9.00 9.71 14.13 -35.64%
EY 13.72 12.84 9.60 19.12 11.11 10.30 7.08 55.37%
DY 0.00 0.00 0.00 8.82 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.53 0.46 0.82 0.76 0.89 -23.95%

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