[HEXRTL] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
24-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 15.36%
YoY- 21.7%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 15,655 14,988 14,112 17,935 14,964 11,311 10,476 30.80%
PBT 3,009 4,341 4,360 5,606 4,774 3,791 3,532 -10.15%
Tax -647 -1,144 -814 -1,108 -875 -781 -750 -9.40%
NP 2,362 3,197 3,546 4,498 3,899 3,010 2,782 -10.36%
-
NP to SH 2,362 3,197 3,546 4,498 3,899 3,010 2,782 -10.36%
-
Tax Rate 21.50% 26.35% 18.67% 19.76% 18.33% 20.60% 21.23% -
Total Cost 13,293 11,791 10,566 13,437 11,065 8,301 7,694 44.12%
-
Net Worth 75,921 76,927 66,924 69,968 69,982 68,000 64,880 11.07%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 3,995 3,498 - - 2,457 -
Div Payout % - - 112.68% 77.78% - - 88.34% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 75,921 76,927 66,924 69,968 69,982 68,000 64,880 11.07%
NOSH 120,510 99,906 99,887 99,955 99,974 100,000 98,303 14.58%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.09% 21.33% 25.13% 25.08% 26.06% 26.61% 26.56% -
ROE 3.11% 4.16% 5.30% 6.43% 5.57% 4.43% 4.29% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 12.99 15.00 14.13 17.94 14.97 11.31 10.66 14.12%
EPS 1.96 3.20 3.55 4.50 3.90 3.01 2.83 -21.77%
DPS 0.00 0.00 4.00 3.50 0.00 0.00 2.50 -
NAPS 0.63 0.77 0.67 0.70 0.70 0.68 0.66 -3.06%
Adjusted Per Share Value based on latest NOSH - 99,955
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3.17 3.04 2.86 3.64 3.03 2.29 2.12 30.85%
EPS 0.48 0.65 0.72 0.91 0.79 0.61 0.56 -9.79%
DPS 0.00 0.00 0.81 0.71 0.00 0.00 0.50 -
NAPS 0.1539 0.156 0.1357 0.1419 0.1419 0.1379 0.1316 11.03%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.12 1.41 1.32 1.41 1.34 1.42 1.40 -
P/RPS 8.62 9.40 9.34 7.86 8.95 12.55 13.14 -24.55%
P/EPS 57.14 44.06 37.18 31.33 34.36 47.18 49.47 10.11%
EY 1.75 2.27 2.69 3.19 2.91 2.12 2.02 -9.14%
DY 0.00 0.00 3.03 2.48 0.00 0.00 1.79 -
P/NAPS 1.78 1.83 1.97 2.01 1.91 2.09 2.12 -11.02%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 26/05/06 22/02/06 24/11/05 16/08/05 26/05/05 25/02/05 -
Price 1.04 1.20 1.36 1.30 1.39 1.31 1.51 -
P/RPS 8.01 8.00 9.63 7.25 9.29 11.58 14.17 -31.70%
P/EPS 53.06 37.50 38.31 28.89 35.64 43.52 53.36 -0.37%
EY 1.88 2.67 2.61 3.46 2.81 2.30 1.87 0.35%
DY 0.00 0.00 2.94 2.69 0.00 0.00 1.66 -
P/NAPS 1.65 1.56 2.03 1.86 1.99 1.93 2.29 -19.67%

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