[HEXRTL] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.64%
YoY- 42.6%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 53,114 59,322 62,619 62,329 61,386 55,212 50,855 2.93%
PBT 12,195 15,025 16,827 17,100 16,657 14,000 11,732 2.61%
Tax -2,609 -3,337 -3,774 -3,828 -3,973 -3,230 -2,773 -3.97%
NP 9,586 11,688 13,053 13,272 12,684 10,770 8,959 4.60%
-
NP to SH 9,586 11,688 13,053 13,272 12,684 10,770 8,959 4.60%
-
Tax Rate 21.39% 22.21% 22.43% 22.39% 23.85% 23.07% 23.64% -
Total Cost 43,528 47,634 49,566 49,057 48,702 44,442 41,896 2.57%
-
Net Worth 92,784 95,195 92,784 97,605 95,195 96,400 92,784 0.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 14,219 14,219 14,821 14,821 11,422 11,422 10,795 20.14%
Div Payout % 148.33% 121.65% 113.55% 111.67% 90.05% 106.06% 120.50% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 92,784 95,195 92,784 97,605 95,195 96,400 92,784 0.00%
NOSH 120,500 120,500 120,500 120,500 120,500 120,500 120,500 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 18.05% 19.70% 20.85% 21.29% 20.66% 19.51% 17.62% -
ROE 10.33% 12.28% 14.07% 13.60% 13.32% 11.17% 9.66% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 44.08 49.23 51.97 51.73 50.94 45.82 42.20 2.94%
EPS 7.96 9.70 10.83 11.01 10.53 8.94 7.43 4.69%
DPS 11.80 11.80 12.30 12.30 9.50 9.50 9.00 19.77%
NAPS 0.77 0.79 0.77 0.81 0.79 0.80 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 120,500
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.77 12.03 12.70 12.64 12.45 11.19 10.31 2.95%
EPS 1.94 2.37 2.65 2.69 2.57 2.18 1.82 4.34%
DPS 2.88 2.88 3.01 3.01 2.32 2.32 2.19 20.01%
NAPS 0.1881 0.193 0.1881 0.1979 0.193 0.1955 0.1881 0.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.20 1.09 1.12 1.04 1.05 0.90 0.82 -
P/RPS 2.72 2.21 2.16 2.01 2.06 1.96 1.94 25.24%
P/EPS 15.08 11.24 10.34 9.44 9.98 10.07 11.03 23.15%
EY 6.63 8.90 9.67 10.59 10.02 9.93 9.07 -18.83%
DY 9.83 10.83 10.98 11.83 9.05 10.56 10.98 -7.10%
P/NAPS 1.56 1.38 1.45 1.28 1.33 1.13 1.06 29.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 21/08/13 16/05/13 26/02/13 20/11/12 30/07/12 21/05/12 -
Price 1.18 1.19 1.07 1.07 1.02 1.22 0.77 -
P/RPS 2.68 2.42 2.06 2.07 2.00 2.66 1.82 29.40%
P/EPS 14.83 12.27 9.88 9.71 9.69 13.65 10.36 26.98%
EY 6.74 8.15 10.12 10.29 10.32 7.33 9.66 -21.31%
DY 10.00 9.92 11.50 11.50 9.31 7.79 11.69 -9.87%
P/NAPS 1.53 1.51 1.39 1.32 1.29 1.53 1.00 32.74%

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