[HEXRTL] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 606.84%
YoY- -38.4%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 26,805 14,281 46,269 31,535 18,131 12,392 56,067 -38.88%
PBT 5,239 2,905 8,578 4,483 691 1,316 8,294 -26.40%
Tax -1,415 -788 -2,205 -1,175 -223 -361 -2,040 -21.65%
NP 3,824 2,117 6,373 3,308 468 955 6,254 -27.98%
-
NP to SH 3,824 2,117 6,373 3,308 468 955 6,254 -27.98%
-
Tax Rate 27.01% 27.13% 25.71% 26.21% 32.27% 27.43% 24.60% -
Total Cost 22,981 12,164 39,896 28,227 17,663 11,437 49,813 -40.32%
-
Net Worth 96,400 95,195 92,784 92,784 90,375 91,579 92,784 2.58%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 3,615 3,615 - - 6,025 -
Div Payout % - - 56.72% 109.28% - - 96.34% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 96,400 95,195 92,784 92,784 90,375 91,579 92,784 2.58%
NOSH 120,500 120,500 120,500 120,500 120,500 120,500 120,500 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 14.27% 14.82% 13.77% 10.49% 2.58% 7.71% 11.15% -
ROE 3.97% 2.22% 6.87% 3.57% 0.52% 1.04% 6.74% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 22.24 11.85 38.40 26.17 15.05 10.28 46.53 -38.89%
EPS 3.17 1.76 5.29 2.75 0.39 0.79 5.19 -28.03%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 5.00 -
NAPS 0.80 0.79 0.77 0.77 0.75 0.76 0.77 2.58%
Adjusted Per Share Value based on latest NOSH - 120,500
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 5.44 2.90 9.38 6.39 3.68 2.51 11.37 -38.85%
EPS 0.78 0.43 1.29 0.67 0.09 0.19 1.27 -27.76%
DPS 0.00 0.00 0.73 0.73 0.00 0.00 1.22 -
NAPS 0.1955 0.193 0.1881 0.1881 0.1832 0.1857 0.1881 2.60%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.59 1.62 0.905 0.615 0.67 0.64 0.995 -
P/RPS 7.15 13.67 2.36 2.35 4.45 6.22 2.14 123.65%
P/EPS 50.10 92.21 17.11 22.40 172.51 80.75 19.17 89.84%
EY 2.00 1.08 5.84 4.46 0.58 1.24 5.22 -47.27%
DY 0.00 0.00 3.31 4.88 0.00 0.00 5.03 -
P/NAPS 1.99 2.05 1.18 0.80 0.89 0.84 1.29 33.54%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 25/05/21 23/02/21 26/11/20 26/08/20 28/05/20 25/02/20 -
Price 0.715 1.50 1.42 0.89 0.615 0.68 0.98 -
P/RPS 3.21 12.66 3.70 3.40 4.09 6.61 2.11 32.31%
P/EPS 22.53 85.38 26.85 32.42 158.35 85.80 18.88 12.51%
EY 4.44 1.17 3.72 3.08 0.63 1.17 5.30 -11.14%
DY 0.00 0.00 2.11 3.37 0.00 0.00 5.10 -
P/NAPS 0.89 1.90 1.84 1.16 0.82 0.89 1.27 -21.12%

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