[HEXRTL] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 20.68%
YoY- 15.62%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 43,373 29,746 15,541 57,367 43,837 29,815 15,440 98.96%
PBT 13,119 9,280 4,829 17,477 14,407 10,160 5,523 77.93%
Tax -3,127 -2,244 -1,159 -4,192 -3,399 -2,371 -1,344 75.49%
NP 9,992 7,036 3,670 13,285 11,008 7,789 4,179 78.71%
-
NP to SH 9,992 7,036 3,670 13,285 11,008 7,789 4,179 78.71%
-
Tax Rate 23.84% 24.18% 24.00% 23.99% 23.59% 23.34% 24.33% -
Total Cost 33,381 22,710 11,871 44,082 32,829 22,026 11,261 106.21%
-
Net Worth 93,989 97,605 93,989 96,400 93,989 97,605 93,989 0.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 6,025 6,025 - 13,255 7,230 7,230 - -
Div Payout % 60.30% 85.63% - 99.77% 65.68% 92.82% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 93,989 97,605 93,989 96,400 93,989 97,605 93,989 0.00%
NOSH 120,500 120,500 120,500 120,500 120,500 120,500 120,500 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 23.04% 23.65% 23.61% 23.16% 25.11% 26.12% 27.07% -
ROE 10.63% 7.21% 3.90% 13.78% 11.71% 7.98% 4.45% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 35.99 24.69 12.90 47.61 36.38 24.74 12.81 98.98%
EPS 8.29 5.84 3.05 11.02 9.14 6.46 3.47 78.61%
DPS 5.00 5.00 0.00 11.00 6.00 6.00 0.00 -
NAPS 0.78 0.81 0.78 0.80 0.78 0.81 0.78 0.00%
Adjusted Per Share Value based on latest NOSH - 120,500
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 8.79 6.03 3.15 11.63 8.89 6.05 3.13 98.92%
EPS 2.03 1.43 0.74 2.69 2.23 1.58 0.85 78.57%
DPS 1.22 1.22 0.00 2.69 1.47 1.47 0.00 -
NAPS 0.1906 0.1979 0.1906 0.1955 0.1906 0.1979 0.1906 0.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.82 1.82 1.96 1.79 1.83 1.38 1.38 -
P/RPS 5.06 7.37 15.20 3.76 5.03 5.58 10.77 -39.53%
P/EPS 21.95 31.17 64.35 16.24 20.03 21.35 39.79 -32.71%
EY 4.56 3.21 1.55 6.16 4.99 4.68 2.51 48.83%
DY 2.75 2.75 0.00 6.15 3.28 4.35 0.00 -
P/NAPS 2.33 2.25 2.51 2.24 2.35 1.70 1.77 20.09%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 27/11/17 22/08/17 29/05/17 24/02/17 17/11/16 17/08/16 25/05/16 -
Price 1.69 1.81 1.86 1.99 1.74 1.60 1.33 -
P/RPS 4.70 7.33 14.42 4.18 4.78 6.47 10.38 -41.00%
P/EPS 20.38 31.00 61.07 18.05 19.05 24.75 38.35 -34.36%
EY 4.91 3.23 1.64 5.54 5.25 4.04 2.61 52.33%
DY 2.96 2.76 0.00 5.53 3.45 3.75 0.00 -
P/NAPS 2.17 2.23 2.38 2.49 2.23 1.98 1.71 17.19%

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