[HEXRTL] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.08%
YoY- 1.15%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 56,777 42,452 47,409 57,327 59,171 58,322 46,720 3.30%
PBT 13,063 8,901 8,213 13,167 14,525 18,531 15,135 -2.42%
Tax -1,209 -707 -396 -1,858 -3,345 -3,578 -9,727 -29.34%
NP 11,854 8,194 7,817 11,309 11,180 14,953 5,408 13.96%
-
NP to SH 11,854 8,200 7,811 11,309 11,180 14,953 13,182 -1.75%
-
Tax Rate 9.26% 7.94% 4.82% 14.11% 23.03% 19.31% 64.27% -
Total Cost 44,923 34,258 39,592 46,018 47,991 43,369 41,312 1.40%
-
Net Worth 92,384 93,634 88,925 86,714 80,544 67,013 63,737 6.37%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 7,498 8,403 3,605 5,419 5,409 7,501 2,414 20.78%
Div Payout % 63.26% 102.48% 46.15% 47.92% 48.39% 50.17% 18.32% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 92,384 93,634 88,925 86,714 80,544 67,013 63,737 6.37%
NOSH 119,979 120,043 120,169 120,436 120,215 100,020 96,571 3.68%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 20.88% 19.30% 16.49% 19.73% 18.89% 25.64% 11.58% -
ROE 12.83% 8.76% 8.78% 13.04% 13.88% 22.31% 20.68% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 47.32 35.36 39.45 47.60 49.22 58.31 48.38 -0.36%
EPS 9.88 6.83 6.50 9.39 9.30 14.95 13.65 -5.24%
DPS 6.25 7.00 3.00 4.50 4.50 7.50 2.50 16.49%
NAPS 0.77 0.78 0.74 0.72 0.67 0.67 0.66 2.60%
Adjusted Per Share Value based on latest NOSH - 120,318
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.51 8.61 9.61 11.62 12.00 11.83 9.47 3.30%
EPS 2.40 1.66 1.58 2.29 2.27 3.03 2.67 -1.76%
DPS 1.52 1.70 0.73 1.10 1.10 1.52 0.49 20.75%
NAPS 0.1873 0.1899 0.1803 0.1758 0.1633 0.1359 0.1292 6.38%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.71 0.45 0.39 0.69 0.93 1.32 1.40 -
P/RPS 1.50 1.27 0.99 1.45 1.89 2.26 2.89 -10.34%
P/EPS 7.19 6.59 6.00 7.35 10.00 8.83 10.26 -5.75%
EY 13.92 15.18 16.67 13.61 10.00 11.33 9.75 6.11%
DY 8.80 15.56 7.69 6.52 4.84 5.68 1.79 30.38%
P/NAPS 0.92 0.58 0.53 0.96 1.39 1.97 2.12 -12.98%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 25/02/09 25/02/08 26/02/07 22/02/06 25/02/05 -
Price 0.74 0.56 0.34 0.73 1.02 1.36 1.51 -
P/RPS 1.56 1.58 0.86 1.53 2.07 2.33 3.12 -10.90%
P/EPS 7.49 8.20 5.23 7.77 10.97 9.10 11.06 -6.28%
EY 13.35 12.20 19.12 12.86 9.12 10.99 9.04 6.71%
DY 8.45 12.50 8.82 6.16 4.41 5.51 1.66 31.14%
P/NAPS 0.96 0.72 0.46 1.01 1.52 2.03 2.29 -13.48%

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