[HEXRTL] QoQ TTM Result on 30-Sep-2009 [#3]

Stock

[HEXRTL] HEXTAR RETAIL BERHAD

Announcement Date

26-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -5.28%

YoY- -15.06%

Quarter Report

HEXRTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
TTM Result
Revenue	47,369	45,874	42,452	41,531	45,199	45,546	47,409	-0.05%
YoY %	3.26%	8.06%	2.22%	-8.12%	-0.76%	-3.93%	-	-
Horiz. %	99.92%	96.76%	89.54%	87.60%	95.34%	96.07%	100.00%	-
PBT	11,357	10,828	8,901	8,194	8,144	7,948	8,213	24.19%
YoY %	4.89%	21.65%	8.63%	0.61%	2.47%	-3.23%	-	-
Horiz. %	138.28%	131.84%	108.38%	99.77%	99.16%	96.77%	100.00%	-
Tax	-731	-783	-707	-844	-377	-362	-396	50.64%
YoY %	6.64%	-10.75%	16.23%	-123.87%	-4.14%	8.59%	-	-
Horiz. %	184.60%	197.73%	178.54%	213.13%	95.20%	91.41%	100.00%	-
NP	10,626	10,045	8,194	7,350	7,767	7,586	7,817	22.78%
YoY %	5.78%	22.59%	11.48%	-5.37%	2.39%	-2.96%	-	-
Horiz. %	135.93%	128.50%	104.82%	94.03%	99.36%	97.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,626	10,045	8,200	7,357	7,767	7,586	7,811	22.84%
YoY %	5.78%	22.50%	11.46%	-5.28%	2.39%	-2.88%	-	-
Horiz. %	136.04%	128.60%	104.98%	94.19%	99.44%	97.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.44%	7.23%	7.94%	10.30%	4.63%	4.55%	4.82%	-
YoY %	-10.93%	-8.94%	-22.91%	122.46%	1.76%	-5.60%	-	-
Horiz. %	133.61%	150.00%	164.73%	213.69%	96.06%	94.40%	100.00%	-
Total Cost	36,743	35,829	34,258	34,181	37,432	37,960	39,592	-4.86%
YoY %	2.55%	4.59%	0.23%	-8.69%	-1.39%	-4.12%	-	-
Horiz. %	92.80%	90.50%	86.53%	86.33%	94.54%	95.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	91,066	97,264	93,565	91,038	88,924	90,390	88,652	1.81%
YoY %	-6.37%	3.95%	2.78%	2.38%	-1.62%	1.96%	-	-
Horiz. %	102.72%	109.71%	105.54%	102.69%	100.31%	101.96%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	13,189	8,396	8,396	3,594	3,594	3,594	3,594	138.48%
YoY %	57.09%	0.00%	133.61%	0.00%	0.00%	0.00%	-	-
Horiz. %	366.97%	233.61%	233.61%	100.00%	100.00%	100.00%	100.00%	-
Div Payout %	124.13%	83.59%	102.40%	48.85%	46.27%	47.38%	46.01%	-
YoY %	48.50%	-18.37%	109.62%	5.58%	-2.34%	2.98%	-	-
Horiz. %	269.79%	181.68%	222.56%	106.17%	100.57%	102.98%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	91,066	97,264	93,565	91,038	88,924	90,390	88,652	1.81%
YoY %	-6.37%	3.95%	2.78%	2.38%	-1.62%	1.96%	-	-
Horiz. %	102.72%	109.71%	105.54%	102.69%	100.31%	101.96%	100.00%	-
NOSH	119,824	120,080	119,955	119,787	120,167	120,520	119,800	0.01%
YoY %	-0.21%	0.10%	0.14%	-0.32%	-0.29%	0.60%	-	-
Horiz. %	100.02%	100.23%	100.13%	99.99%	100.31%	100.60%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	22.43%	21.90%	19.30%	17.70%	17.18%	16.66%	16.49%	-
YoY %	2.42%	13.47%	9.04%	3.03%	3.12%	1.03%	-	-
Horiz. %	136.02%	132.81%	117.04%	107.34%	104.18%	101.03%	100.00%	-
ROE	11.67%	10.33%	8.76%	8.08%	8.73%	8.39%	8.81%	-
YoY %	12.97%	17.92%	8.42%	-7.45%	4.05%	-4.77%	-	-
Horiz. %	132.46%	117.25%	99.43%	91.71%	99.09%	95.23%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	39.53	38.20	35.39	34.67	37.61	37.79	39.57	-0.06%
YoY %	3.48%	7.94%	2.08%	-7.82%	-0.48%	-4.50%	-	-
Horiz. %	99.90%	96.54%	89.44%	87.62%	95.05%	95.50%	100.00%	-
EPS	8.87	8.37	6.84	6.14	6.46	6.29	6.52	22.84%
YoY %	5.97%	22.37%	11.40%	-4.95%	2.70%	-3.53%	-	-
Horiz. %	136.04%	128.37%	104.91%	94.17%	99.08%	96.47%	100.00%	-
DPS	11.00	7.00	7.00	3.00	3.00	3.00	3.00	138.34%
YoY %	57.14%	0.00%	133.33%	0.00%	0.00%	0.00%	-	-
Horiz. %	366.67%	233.33%	233.33%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.76	0.81	0.78	0.76	0.74	0.75	0.74	1.79%
YoY %	-6.17%	3.85%	2.63%	2.70%	-1.33%	1.35%	-	-
Horiz. %	102.70%	109.46%	105.41%	102.70%	100.00%	101.35%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 119,787
RPS	9.60	9.30	8.61	8.42	9.16	9.23	9.61	-0.06%
YoY %	3.23%	8.01%	2.26%	-8.08%	-0.76%	-3.95%	-	-
Horiz. %	99.90%	96.77%	89.59%	87.62%	95.32%	96.05%	100.00%	-
EPS	2.15	2.04	1.66	1.49	1.57	1.54	1.58	22.86%
YoY %	5.39%	22.89%	11.41%	-5.10%	1.95%	-2.53%	-	-
Horiz. %	136.08%	129.11%	105.06%	94.30%	99.37%	97.47%	100.00%	-
DPS	2.67	1.70	1.70	0.73	0.73	0.73	0.73	137.95%
YoY %	57.06%	0.00%	132.88%	0.00%	0.00%	0.00%	-	-
Horiz. %	365.75%	232.88%	232.88%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.1846	0.1972	0.1897	0.1846	0.1803	0.1833	0.1798	1.77%
YoY %	-6.39%	3.95%	2.76%	2.38%	-1.64%	1.95%	-	-
Horiz. %	102.67%	109.68%	105.51%	102.67%	100.28%	101.95%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	0.64	0.62	0.45	0.45	0.40	0.37	0.39	-
P/RPS	1.62	1.62	1.27	1.30	1.06	0.98	0.99	38.98%
YoY %	0.00%	27.56%	-2.31%	22.64%	8.16%	-1.01%	-	-
Horiz. %	163.64%	163.64%	128.28%	131.31%	107.07%	98.99%	100.00%	-
P/EPS	7.22	7.41	6.58	7.33	6.19	5.88	5.98	13.42%
YoY %	-2.56%	12.61%	-10.23%	18.42%	5.27%	-1.67%	-	-
Horiz. %	120.74%	123.91%	110.03%	122.58%	103.51%	98.33%	100.00%	-
EY	13.86	13.49	15.19	13.65	16.16	17.01	16.72	-11.78%
YoY %	2.74%	-11.19%	11.28%	-15.53%	-5.00%	1.73%	-	-
Horiz. %	82.89%	80.68%	90.85%	81.64%	96.65%	101.73%	100.00%	-
DY	17.19	11.29	15.56	6.67	7.50	8.11	7.69	71.21%
YoY %	52.26%	-27.44%	133.28%	-11.07%	-7.52%	5.46%	-	-
Horiz. %	223.54%	146.81%	202.34%	86.74%	97.53%	105.46%	100.00%	-
P/NAPS	0.84	0.77	0.58	0.59	0.54	0.49	0.53	36.05%
YoY %	9.09%	32.76%	-1.69%	9.26%	10.20%	-7.55%	-	-
Horiz. %	158.49%	145.28%	109.43%	111.32%	101.89%	92.45%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	19/08/10	20/05/10	25/02/10	26/11/09	20/08/09	21/05/09	25/02/09	-
Price	0.68	0.73	0.56	0.45	0.43	0.40	0.34	-
P/RPS	1.72	1.91	1.58	1.30	1.14	1.06	0.86	58.94%
YoY %	-9.95%	20.89%	21.54%	14.04%	7.55%	23.26%	-	-
Horiz. %	200.00%	222.09%	183.72%	151.16%	132.56%	123.26%	100.00%	-
P/EPS	7.67	8.73	8.19	7.33	6.65	6.35	5.21	29.50%
YoY %	-12.14%	6.59%	11.73%	10.23%	4.72%	21.88%	-	-
Horiz. %	147.22%	167.56%	157.20%	140.69%	127.64%	121.88%	100.00%	-
EY	13.04	11.46	12.21	13.65	15.03	15.74	19.18	-22.73%
YoY %	13.79%	-6.14%	-10.55%	-9.18%	-4.51%	-17.94%	-	-
Horiz. %	67.99%	59.75%	63.66%	71.17%	78.36%	82.06%	100.00%	-
DY	16.18	9.59	12.50	6.67	6.98	7.50	8.82	50.02%
YoY %	68.72%	-23.28%	87.41%	-4.44%	-6.93%	-14.97%	-	-
Horiz. %	183.45%	108.73%	141.72%	75.62%	79.14%	85.03%	100.00%	-
P/NAPS	0.89	0.90	0.72	0.59	0.58	0.53	0.46	55.45%
YoY %	-1.11%	25.00%	22.03%	1.72%	9.43%	15.22%	-	-
Horiz. %	193.48%	195.65%	156.52%	128.26%	126.09%	115.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos