[HEXRTL] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 13.71%
YoY- 159.46%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 17,648 14,291 12,505 12,333 10,984 11,547 11,010 36.84%
PBT 3,789 3,161 2,903 3,210 2,475 2,769 2,374 36.45%
Tax -615 -215 -171 -208 165 -517 -223 96.29%
NP 3,174 2,946 2,732 3,002 2,640 2,252 2,151 29.51%
-
NP to SH 3,174 2,946 2,732 3,002 2,640 2,252 2,151 29.51%
-
Tax Rate 16.23% 6.80% 5.89% 6.48% -6.67% 18.67% 9.39% -
Total Cost 14,474 11,345 9,773 9,331 8,344 9,295 8,859 38.59%
-
Net Worth 92,574 88,981 91,066 97,264 93,565 91,038 88,924 2.71%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,514 - 4,792 - 8,396 - - -
Div Payout % 236.74% - 175.44% - 318.06% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 92,574 88,981 91,066 97,264 93,565 91,038 88,924 2.71%
NOSH 120,227 120,244 119,824 120,080 119,955 119,787 120,167 0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 17.99% 20.61% 21.85% 24.34% 24.03% 19.50% 19.54% -
ROE 3.43% 3.31% 3.00% 3.09% 2.82% 2.47% 2.42% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 14.68 11.88 10.44 10.27 9.16 9.64 9.16 36.82%
EPS 2.64 2.45 2.28 2.50 2.20 1.88 1.79 29.47%
DPS 6.25 0.00 4.00 0.00 7.00 0.00 0.00 -
NAPS 0.77 0.74 0.76 0.81 0.78 0.76 0.74 2.67%
Adjusted Per Share Value based on latest NOSH - 120,080
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 3.58 2.90 2.54 2.50 2.23 2.34 2.23 36.98%
EPS 0.64 0.60 0.55 0.61 0.54 0.46 0.44 28.28%
DPS 1.52 0.00 0.97 0.00 1.70 0.00 0.00 -
NAPS 0.1877 0.1804 0.1846 0.1972 0.1897 0.1846 0.1803 2.71%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.71 0.74 0.64 0.62 0.45 0.45 0.40 -
P/RPS 4.84 6.23 6.13 6.04 4.91 4.67 4.37 7.02%
P/EPS 26.89 30.20 28.07 24.80 20.45 23.94 22.35 13.08%
EY 3.72 3.31 3.56 4.03 4.89 4.18 4.48 -11.62%
DY 8.80 0.00 6.25 0.00 15.56 0.00 0.00 -
P/NAPS 0.92 1.00 0.84 0.77 0.58 0.59 0.54 42.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 19/08/10 20/05/10 25/02/10 26/11/09 20/08/09 -
Price 0.74 0.67 0.68 0.73 0.56 0.45 0.43 -
P/RPS 5.04 5.64 6.52 7.11 6.12 4.67 4.69 4.90%
P/EPS 28.03 27.35 29.82 29.20 25.45 23.94 24.02 10.80%
EY 3.57 3.66 3.35 3.42 3.93 4.18 4.16 -9.66%
DY 8.45 0.00 5.88 0.00 12.50 0.00 0.00 -
P/NAPS 0.96 0.91 0.89 0.90 0.72 0.59 0.58 39.79%

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