[HEXRTL] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -46.84%
YoY- -54.57%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 13,404 5,739 12,392 12,158 13,999 14,318 15,592 -9.56%
PBT 3,792 -625 1,316 1,160 2,154 2,314 2,666 26.39%
Tax -952 138 -361 -276 -491 -613 -660 27.57%
NP 2,840 -487 955 884 1,663 1,701 2,006 26.00%
-
NP to SH 2,840 -487 955 884 1,663 1,701 2,006 26.00%
-
Tax Rate 25.11% - 27.43% 23.79% 22.79% 26.49% 24.76% -
Total Cost 10,564 6,226 11,437 11,274 12,336 12,617 13,586 -15.40%
-
Net Worth 92,784 90,375 91,579 92,784 91,579 93,989 92,784 0.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 3,615 - - 2,410 - 3,615 - -
Div Payout % 127.29% - - 272.62% - 212.52% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 92,784 90,375 91,579 92,784 91,579 93,989 92,784 0.00%
NOSH 120,500 120,500 120,500 120,500 120,500 120,500 120,500 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 21.19% -8.49% 7.71% 7.27% 11.88% 11.88% 12.87% -
ROE 3.06% -0.54% 1.04% 0.95% 1.82% 1.81% 2.16% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.12 4.76 10.28 10.09 11.62 11.88 12.94 -9.58%
EPS 2.36 -0.40 0.79 0.73 1.38 1.41 1.66 26.35%
DPS 3.00 0.00 0.00 2.00 0.00 3.00 0.00 -
NAPS 0.77 0.75 0.76 0.77 0.76 0.78 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 120,500
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.72 1.16 2.51 2.47 2.84 2.90 3.16 -9.48%
EPS 0.58 -0.10 0.19 0.18 0.34 0.34 0.41 25.93%
DPS 0.73 0.00 0.00 0.49 0.00 0.73 0.00 -
NAPS 0.1881 0.1832 0.1857 0.1881 0.1857 0.1906 0.1881 0.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.615 0.67 0.64 0.995 1.02 1.06 1.14 -
P/RPS 5.53 14.07 6.22 9.86 8.78 8.92 8.81 -26.62%
P/EPS 26.09 -165.78 80.75 135.63 73.91 75.09 68.48 -47.35%
EY 3.83 -0.60 1.24 0.74 1.35 1.33 1.46 89.87%
DY 4.88 0.00 0.00 2.01 0.00 2.83 0.00 -
P/NAPS 0.80 0.89 0.84 1.29 1.34 1.36 1.48 -33.56%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 26/11/20 26/08/20 28/05/20 25/02/20 26/11/19 27/08/19 23/05/19 -
Price 0.89 0.615 0.68 0.98 1.01 1.03 1.04 -
P/RPS 8.00 12.91 6.61 9.71 8.69 8.67 8.04 -0.33%
P/EPS 37.76 -152.17 85.80 133.59 73.18 72.97 62.47 -28.44%
EY 2.65 -0.66 1.17 0.75 1.37 1.37 1.60 39.85%
DY 3.37 0.00 0.00 2.04 0.00 2.91 0.00 -
P/NAPS 1.16 0.82 0.89 1.27 1.33 1.32 1.35 -9.59%

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