[HEXRTL] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -87.78%
YoY- -54.07%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 47,409 37,346 22,131 10,774 57,327 42,624 28,194 41.18%
PBT 8,213 6,445 3,726 1,548 13,167 10,891 7,226 8.86%
Tax -396 -424 -374 -166 -1,858 -2,229 -1,364 -55.99%
NP 7,817 6,021 3,352 1,382 11,309 8,662 5,862 21.04%
-
NP to SH 7,811 6,014 3,352 1,382 11,309 8,662 5,862 20.98%
-
Tax Rate 4.82% 6.58% 10.04% 10.72% 14.11% 20.47% 18.88% -
Total Cost 39,592 31,325 18,779 9,392 46,018 33,962 22,332 46.22%
-
Net Worth 88,925 87,804 85,608 87,726 86,714 84,331 81,851 5.65%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,605 - - - 5,419 - - -
Div Payout % 46.15% - - - 47.92% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 88,925 87,804 85,608 87,726 86,714 84,331 81,851 5.65%
NOSH 120,169 120,280 120,575 120,173 120,436 120,472 120,369 -0.11%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.49% 16.12% 15.15% 12.83% 19.73% 20.32% 20.79% -
ROE 8.78% 6.85% 3.92% 1.58% 13.04% 10.27% 7.16% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 39.45 31.05 18.35 8.97 47.60 35.38 23.42 41.34%
EPS 6.50 5.00 2.78 1.15 9.39 7.19 4.87 21.11%
DPS 3.00 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 0.74 0.73 0.71 0.73 0.72 0.70 0.68 5.77%
Adjusted Per Share Value based on latest NOSH - 120,173
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.61 7.57 4.49 2.18 11.62 8.64 5.72 41.10%
EPS 1.58 1.22 0.68 0.28 2.29 1.76 1.19 20.69%
DPS 0.73 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 0.1803 0.178 0.1736 0.1779 0.1758 0.171 0.166 5.63%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.39 0.47 0.61 0.70 0.69 0.97 1.04 -
P/RPS 0.99 1.51 3.32 7.81 1.45 2.74 4.44 -63.06%
P/EPS 6.00 9.40 21.94 60.87 7.35 13.49 21.36 -56.94%
EY 16.67 10.64 4.56 1.64 13.61 7.41 4.68 132.33%
DY 7.69 0.00 0.00 0.00 6.52 0.00 0.00 -
P/NAPS 0.53 0.64 0.86 0.96 0.96 1.39 1.53 -50.51%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 19/08/08 21/05/08 25/02/08 16/11/07 17/08/07 -
Price 0.34 0.60 0.54 0.65 0.73 0.80 0.99 -
P/RPS 0.86 1.93 2.94 7.25 1.53 2.26 4.23 -65.25%
P/EPS 5.23 12.00 19.42 56.52 7.77 11.13 20.33 -59.38%
EY 19.12 8.33 5.15 1.77 12.86 8.99 4.92 146.16%
DY 8.82 0.00 0.00 0.00 6.16 0.00 0.00 -
P/NAPS 0.46 0.82 0.76 0.89 1.01 1.14 1.46 -53.53%

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