[HEXRTL] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 32.87%
YoY- 121.68%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 45,468 55,116 58,952 57,124 49,568 62,368 63,808 -5.48%
PBT 1,176 8,424 15,392 11,620 5,264 10,664 8,400 -27.91%
Tax -800 -2,336 -2,476 -3,152 -1,444 -2,640 -2,088 -14.76%
NP 376 6,088 12,916 8,468 3,820 8,024 6,312 -37.47%
-
NP to SH 1,016 6,088 12,916 8,468 3,820 8,024 6,312 -26.22%
-
Tax Rate 68.03% 27.73% 16.09% 27.13% 27.43% 24.76% 24.86% -
Total Cost 45,092 49,028 46,036 48,656 45,748 54,344 57,496 -3.96%
-
Net Worth 170,719 148,848 142,198 95,195 91,579 92,784 91,579 10.92%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 54,577 - - - - - -
Div Payout % - 896.48% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 170,719 148,848 142,198 95,195 91,579 92,784 91,579 10.92%
NOSH 379,377 248,606 241,013 120,500 120,500 120,500 120,500 21.04%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.83% 11.05% 21.91% 14.82% 7.71% 12.87% 9.89% -
ROE 0.60% 4.09% 9.08% 8.90% 4.17% 8.65% 6.89% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 11.98 22.22 24.46 47.41 41.14 51.76 52.95 -21.92%
EPS 0.28 2.44 5.36 7.04 3.16 6.64 5.24 -38.60%
DPS 0.00 22.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.60 0.59 0.79 0.76 0.77 0.76 -8.35%
Adjusted Per Share Value based on latest NOSH - 120,500
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 9.22 11.18 11.95 11.58 10.05 12.65 12.94 -5.48%
EPS 0.21 1.23 2.62 1.72 0.77 1.63 1.28 -25.99%
DPS 0.00 11.07 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3462 0.3018 0.2883 0.193 0.1857 0.1881 0.1857 10.92%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.45 0.90 0.68 1.62 0.64 1.14 1.52 -
P/RPS 3.75 4.05 2.78 3.42 1.56 2.20 2.87 4.55%
P/EPS 168.03 36.67 12.69 23.05 20.19 17.12 29.02 33.96%
EY 0.60 2.73 7.88 4.34 4.95 5.84 3.45 -25.26%
DY 0.00 24.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.50 1.15 2.05 0.84 1.48 2.00 -10.90%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 25/05/23 25/05/22 25/05/21 28/05/20 23/05/19 25/05/18 -
Price 0.57 0.495 0.72 1.50 0.68 1.04 1.48 -
P/RPS 4.76 2.23 2.94 3.16 1.65 2.01 2.79 9.30%
P/EPS 212.84 20.17 13.44 21.35 21.45 15.62 28.25 39.97%
EY 0.47 4.96 7.44 4.68 4.66 6.40 3.54 -28.55%
DY 0.00 44.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.83 1.22 1.90 0.89 1.35 1.95 -6.89%

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