[HEXRTL] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -14.39%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 47,409 52,049 51,264 54,810 57,327 56,717 56,722 -11.22%
PBT 8,213 8,721 9,667 11,215 13,167 14,518 14,401 -31.11%
Tax -396 -53 -868 -1,533 -1,858 -2,966 -2,918 -73.43%
NP 7,817 8,668 8,799 9,682 11,309 11,552 11,483 -22.52%
-
NP to SH 7,811 8,661 8,799 9,682 11,309 11,552 11,483 -22.56%
-
Tax Rate 4.82% 0.61% 8.98% 13.67% 14.11% 20.43% 20.26% -
Total Cost 39,592 43,381 42,465 45,128 46,018 45,165 45,239 -8.46%
-
Net Worth 88,652 87,534 85,286 87,726 86,629 84,482 81,858 5.43%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 3,594 5,414 5,414 5,414 5,414 5,418 5,418 -23.84%
Div Payout % 46.01% 62.51% 61.53% 55.92% 47.88% 46.91% 47.19% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 88,652 87,534 85,286 87,726 86,629 84,482 81,858 5.43%
NOSH 119,800 119,909 120,121 120,173 120,318 120,689 120,379 -0.31%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 16.49% 16.65% 17.16% 17.66% 19.73% 20.37% 20.24% -
ROE 8.81% 9.89% 10.32% 11.04% 13.05% 13.67% 14.03% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 39.57 43.41 42.68 45.61 47.65 46.99 47.12 -10.94%
EPS 6.52 7.22 7.33 8.06 9.40 9.57 9.54 -22.32%
DPS 3.00 4.50 4.50 4.50 4.50 4.50 4.50 -23.59%
NAPS 0.74 0.73 0.71 0.73 0.72 0.70 0.68 5.77%
Adjusted Per Share Value based on latest NOSH - 120,173
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 9.61 10.55 10.39 11.11 11.62 11.50 11.50 -11.23%
EPS 1.58 1.76 1.78 1.96 2.29 2.34 2.33 -22.72%
DPS 0.73 1.10 1.10 1.10 1.10 1.10 1.10 -23.82%
NAPS 0.1798 0.1775 0.1729 0.1779 0.1757 0.1713 0.166 5.44%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.39 0.47 0.61 0.70 0.69 0.97 1.04 -
P/RPS 0.99 1.08 1.43 1.53 1.45 2.06 2.21 -41.31%
P/EPS 5.98 6.51 8.33 8.69 7.34 10.13 10.90 -32.86%
EY 16.72 15.37 12.01 11.51 13.62 9.87 9.17 48.97%
DY 7.69 9.57 7.38 6.43 6.52 4.64 4.33 46.39%
P/NAPS 0.53 0.64 0.86 0.96 0.96 1.39 1.53 -50.51%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 27/11/08 19/08/08 21/05/08 25/02/08 16/11/07 17/08/07 -
Price 0.34 0.60 0.54 0.65 0.73 0.80 0.99 -
P/RPS 0.86 1.38 1.27 1.43 1.53 1.70 2.10 -44.70%
P/EPS 5.21 8.31 7.37 8.07 7.77 8.36 10.38 -36.71%
EY 19.18 12.04 13.56 12.39 12.88 11.96 9.64 57.86%
DY 8.82 7.50 8.33 6.92 6.16 5.63 4.55 55.15%
P/NAPS 0.46 0.82 0.76 0.89 1.01 1.14 1.46 -53.53%

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