[HEXRTL] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
19-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 91.82%
YoY- -5.48%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 15,440 53,956 38,869 27,441 13,911 58,406 42,605 -49.13%
PBT 5,523 15,344 9,129 7,010 3,638 13,344 9,867 -32.05%
Tax -1,344 -3,854 -2,208 -1,806 -925 -3,228 -2,308 -30.24%
NP 4,179 11,490 6,921 5,204 2,713 10,116 7,559 -32.61%
-
NP to SH 4,179 11,490 6,921 5,204 2,713 10,116 7,559 -32.61%
-
Tax Rate 24.33% 25.12% 24.19% 25.76% 25.43% 24.19% 23.39% -
Total Cost 11,261 42,466 31,948 22,237 11,198 48,290 35,046 -53.05%
-
Net Worth 93,989 97,605 92,784 96,400 92,784 95,195 92,784 0.86%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - 12,050 - 4,820 - 9,640 - -
Div Payout % - 104.87% - 92.62% - 95.29% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 93,989 97,605 92,784 96,400 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
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 27.07% 21.30% 17.81% 18.96% 19.50% 17.32% 17.74% -
ROE 4.45% 11.77% 7.46% 5.40% 2.92% 10.63% 8.15% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 12.81 44.78 32.26 22.77 11.54 48.47 35.36 -49.14%
EPS 3.47 9.54 5.74 4.32 2.25 8.40 6.27 -32.56%
DPS 0.00 10.00 0.00 4.00 0.00 8.00 0.00 -
NAPS 0.78 0.81 0.77 0.80 0.77 0.79 0.77 0.86%
Adjusted Per Share Value based on latest NOSH - 120,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 3.13 10.94 7.88 5.56 2.82 11.84 8.64 -49.15%
EPS 0.85 2.33 1.40 1.06 0.55 2.05 1.53 -32.39%
DPS 0.00 2.44 0.00 0.98 0.00 1.95 0.00 -
NAPS 0.1906 0.1979 0.1881 0.1955 0.1881 0.193 0.1881 0.88%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.38 1.21 1.23 1.24 1.36 1.20 1.18 -
P/RPS 10.77 2.70 3.81 5.45 11.78 2.48 3.34 118.10%
P/EPS 39.79 12.69 21.42 28.71 60.41 14.29 18.81 64.71%
EY 2.51 7.88 4.67 3.48 1.66 7.00 5.32 -39.36%
DY 0.00 8.26 0.00 3.23 0.00 6.67 0.00 -
P/NAPS 1.77 1.49 1.60 1.55 1.77 1.52 1.53 10.19%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 26/02/16 24/11/15 19/08/15 21/05/15 16/02/15 28/11/14 -
Price 1.33 1.30 1.28 1.22 1.33 1.28 1.19 -
P/RPS 10.38 2.90 3.97 5.36 11.52 2.64 3.37 111.55%
P/EPS 38.35 13.63 22.29 28.25 59.07 15.25 18.97 59.81%
EY 2.61 7.33 4.49 3.54 1.69 6.56 5.27 -37.37%
DY 0.00 7.69 0.00 3.28 0.00 6.25 0.00 -
P/NAPS 1.71 1.60 1.66 1.53 1.73 1.62 1.55 6.76%

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