[HEXRTL] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 3.42%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 56,832 60,104 58,946 48,325 0 -
PBT 14,521 14,530 18,894 15,470 0 -
Tax -2,972 -3,477 -3,685 -11,969 0 -
NP 11,549 11,053 15,209 3,501 0 -
-
NP to SH 11,549 11,053 15,209 13,866 0 -
-
Tax Rate 20.47% 23.93% 19.50% 77.37% - -
Total Cost 45,282 49,050 43,737 44,824 0 -
-
Net Worth 84,331 78,207 69,981 93,157 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 4,665 - - -
Div Payout % - - 30.67% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 84,331 78,207 69,981 93,157 0 -
NOSH 120,472 120,319 99,973 152,716 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 20.32% 18.39% 25.80% 7.25% 0.00% -
ROE 13.70% 14.13% 21.73% 14.89% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 47.17 49.95 58.96 31.64 0.00 -
EPS 9.59 9.19 15.21 9.08 0.00 -
DPS 0.00 0.00 4.67 0.00 0.00 -
NAPS 0.70 0.65 0.70 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 54,273
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 11.52 12.19 11.95 9.80 0.00 -
EPS 2.34 2.24 3.08 2.81 0.00 -
DPS 0.00 0.00 0.95 0.00 0.00 -
NAPS 0.171 0.1586 0.1419 0.1889 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 28/09/07 29/09/06 30/09/05 - - -
Price 0.97 1.02 1.41 0.00 0.00 -
P/RPS 2.06 2.04 2.39 0.00 0.00 -
P/EPS 10.12 11.10 9.27 0.00 0.00 -
EY 9.88 9.01 10.79 0.00 0.00 -
DY 0.00 0.00 3.31 0.00 0.00 -
P/NAPS 1.39 1.57 2.01 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 16/11/07 13/11/06 24/11/05 17/11/04 - -
Price 0.80 0.99 1.30 1.34 0.00 -
P/RPS 1.70 1.98 2.20 4.23 0.00 -
P/EPS 8.34 10.78 8.55 14.76 0.00 -
EY 11.98 9.28 11.70 6.78 0.00 -
DY 0.00 0.00 3.59 0.00 0.00 -
P/NAPS 1.14 1.52 1.86 2.20 0.00 -

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
Post a Comment