[HEXRTL] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 51.38%
YoY- 56.12%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 27,724 14,765 56,777 39,129 24,838 12,333 42,452 -24.78%
PBT 6,449 3,718 13,063 9,274 6,113 3,210 8,901 -19.37%
Tax -1,411 -682 -1,209 -594 -379 -208 -707 58.71%
NP 5,038 3,036 11,854 8,680 5,734 3,002 8,194 -27.75%
-
NP to SH 5,038 3,036 11,854 8,680 5,734 3,002 8,200 -27.79%
-
Tax Rate 21.88% 18.34% 9.26% 6.41% 6.20% 6.48% 7.94% -
Total Cost 22,686 11,729 44,923 30,449 19,104 9,331 34,258 -24.08%
-
Net Worth 91,163 90,000 92,384 88,840 91,168 97,264 93,634 -1.77%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,798 - 7,498 - 4,798 - 8,403 -31.24%
Div Payout % 95.24% - 63.26% - 83.68% - 102.48% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 91,163 90,000 92,384 88,840 91,168 97,264 93,634 -1.77%
NOSH 119,952 120,000 119,979 120,055 119,958 120,080 120,043 -0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 18.17% 20.56% 20.88% 22.18% 23.09% 24.34% 19.30% -
ROE 5.53% 3.37% 12.83% 9.77% 6.29% 3.09% 8.76% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 23.11 12.30 47.32 32.59 20.71 10.27 35.36 -24.74%
EPS 4.20 2.53 9.88 7.23 4.78 2.50 6.83 -27.75%
DPS 4.00 0.00 6.25 0.00 4.00 0.00 7.00 -31.20%
NAPS 0.76 0.75 0.77 0.74 0.76 0.81 0.78 -1.72%
Adjusted Per Share Value based on latest NOSH - 120,244
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 5.62 2.99 11.51 7.93 5.04 2.50 8.61 -24.81%
EPS 1.02 0.62 2.40 1.76 1.16 0.61 1.66 -27.78%
DPS 0.97 0.00 1.52 0.00 0.97 0.00 1.70 -31.27%
NAPS 0.1848 0.1825 0.1873 0.1801 0.1849 0.1972 0.1899 -1.80%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.76 0.81 0.71 0.74 0.64 0.62 0.45 -
P/RPS 3.29 6.58 1.50 2.27 3.09 6.04 1.27 88.95%
P/EPS 18.10 32.02 7.19 10.24 13.39 24.80 6.59 96.48%
EY 5.53 3.12 13.92 9.77 7.47 4.03 15.18 -49.08%
DY 5.26 0.00 8.80 0.00 6.25 0.00 15.56 -51.56%
P/NAPS 1.00 1.08 0.92 1.00 0.84 0.77 0.58 43.92%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 18/08/11 27/05/11 25/02/11 29/11/10 19/08/10 20/05/10 25/02/10 -
Price 0.75 0.73 0.74 0.67 0.68 0.73 0.56 -
P/RPS 3.24 5.93 1.56 2.06 3.28 7.11 1.58 61.62%
P/EPS 17.86 28.85 7.49 9.27 14.23 29.20 8.20 68.26%
EY 5.60 3.47 13.35 10.79 7.03 3.42 12.20 -40.57%
DY 5.33 0.00 8.45 0.00 5.88 0.00 12.50 -43.43%
P/NAPS 0.99 0.97 0.96 0.91 0.89 0.90 0.72 23.72%

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