[HEXRTL] QoQ 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- 683.16%
YoY- 70.78%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 12,524 14,281 14,734 13,404 5,739 12,392 12,158 1.99%
PBT 2,334 2,905 4,095 3,792 -625 1,316 1,160 59.44%
Tax -627 -788 -1,030 -952 138 -361 -276 72.89%
NP 1,707 2,117 3,065 2,840 -487 955 884 55.12%
-
NP to SH 1,707 2,117 3,065 2,840 -487 955 884 55.12%
-
Tax Rate 26.86% 27.13% 25.15% 25.11% - 27.43% 23.79% -
Total Cost 10,817 12,164 11,669 10,564 6,226 11,437 11,274 -2.72%
-
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 - - 2,410 -
Div Payout % - - - 127.29% - - 272.62% -
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 13.63% 14.82% 20.80% 21.19% -8.49% 7.71% 7.27% -
ROE 1.77% 2.22% 3.30% 3.06% -0.54% 1.04% 0.95% -
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 10.39 11.85 12.23 11.12 4.76 10.28 10.09 1.97%
EPS 1.42 1.76 2.54 2.36 -0.40 0.79 0.73 55.89%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 2.00 -
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 2.54 2.90 2.99 2.72 1.16 2.51 2.47 1.88%
EPS 0.35 0.43 0.62 0.58 -0.10 0.19 0.18 55.84%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.49 -
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 15.30 13.67 7.40 5.53 14.07 6.22 9.86 34.06%
P/EPS 112.24 92.21 35.58 26.09 -165.78 80.75 135.63 -11.86%
EY 0.89 1.08 2.81 3.83 -0.60 1.24 0.74 13.10%
DY 0.00 0.00 0.00 4.88 0.00 0.00 2.01 -
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 6.88 12.66 11.61 8.00 12.91 6.61 9.71 -20.53%
P/EPS 50.47 85.38 55.83 37.76 -152.17 85.80 133.59 -47.77%
EY 1.98 1.17 1.79 2.65 -0.66 1.17 0.75 91.12%
DY 0.00 0.00 0.00 3.37 0.00 0.00 2.04 -
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