[HEXRTL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 36.57%
YoY- 44.56%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 40,108 27,724 14,765 56,777 39,129 24,838 12,333 119.34%
PBT 9,106 6,449 3,718 13,063 9,274 6,113 3,210 100.26%
Tax -2,019 -1,411 -682 -1,209 -594 -379 -208 354.41%
NP 7,087 5,038 3,036 11,854 8,680 5,734 3,002 77.20%
-
NP to SH 7,087 5,038 3,036 11,854 8,680 5,734 3,002 77.20%
-
Tax Rate 22.17% 21.88% 18.34% 9.26% 6.41% 6.20% 6.48% -
Total Cost 33,021 22,686 11,729 44,923 30,449 19,104 9,331 132.04%
-
Net Worth 88,737 91,163 90,000 92,384 88,840 91,168 97,264 -5.92%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 4,798 - 7,498 - 4,798 - -
Div Payout % - 95.24% - 63.26% - 83.68% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 88,737 91,163 90,000 92,384 88,840 91,168 97,264 -5.92%
NOSH 119,915 119,952 120,000 119,979 120,055 119,958 120,080 -0.09%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.67% 18.17% 20.56% 20.88% 22.18% 23.09% 24.34% -
ROE 7.99% 5.53% 3.37% 12.83% 9.77% 6.29% 3.09% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 33.45 23.11 12.30 47.32 32.59 20.71 10.27 119.56%
EPS 5.91 4.20 2.53 9.88 7.23 4.78 2.50 77.36%
DPS 0.00 4.00 0.00 6.25 0.00 4.00 0.00 -
NAPS 0.74 0.76 0.75 0.77 0.74 0.76 0.81 -5.84%
Adjusted Per Share Value based on latest NOSH - 120,227
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 8.13 5.62 2.99 11.51 7.93 5.04 2.50 119.34%
EPS 1.44 1.02 0.62 2.40 1.76 1.16 0.61 77.19%
DPS 0.00 0.97 0.00 1.52 0.00 0.97 0.00 -
NAPS 0.1799 0.1848 0.1825 0.1873 0.1801 0.1849 0.1972 -5.93%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.75 0.76 0.81 0.71 0.74 0.64 0.62 -
P/RPS 2.24 3.29 6.58 1.50 2.27 3.09 6.04 -48.35%
P/EPS 12.69 18.10 32.02 7.19 10.24 13.39 24.80 -35.99%
EY 7.88 5.53 3.12 13.92 9.77 7.47 4.03 56.30%
DY 0.00 5.26 0.00 8.80 0.00 6.25 0.00 -
P/NAPS 1.01 1.00 1.08 0.92 1.00 0.84 0.77 19.80%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 18/08/11 27/05/11 25/02/11 29/11/10 19/08/10 20/05/10 -
Price 0.75 0.75 0.73 0.74 0.67 0.68 0.73 -
P/RPS 2.24 3.24 5.93 1.56 2.06 3.28 7.11 -53.66%
P/EPS 12.69 17.86 28.85 7.49 9.27 14.23 29.20 -42.59%
EY 7.88 5.60 3.47 13.35 10.79 7.03 3.42 74.35%
DY 0.00 5.33 0.00 8.45 0.00 5.88 0.00 -
P/NAPS 1.01 0.99 0.97 0.96 0.91 0.89 0.90 7.98%

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