[HEXRTL] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 142.55%
YoY- -42.82%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 27,724 24,838 19,921 22,131 28,194 30,643 26,275 0.89%
PBT 6,449 6,113 3,657 3,726 7,226 7,350 8,565 -4.61%
Tax -1,411 -379 -355 -374 -1,364 -1,791 -1,656 -2.63%
NP 5,038 5,734 3,302 3,352 5,862 5,559 6,909 -5.12%
-
NP to SH 5,038 5,734 3,308 3,352 5,862 5,559 6,909 -5.12%
-
Tax Rate 21.88% 6.20% 9.71% 10.04% 18.88% 24.37% 19.33% -
Total Cost 22,686 19,104 16,619 18,779 22,332 25,084 19,366 2.67%
-
Net Worth 91,163 91,168 88,692 85,608 81,851 75,640 69,989 4.50%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,798 4,798 - - - - - -
Div Payout % 95.24% 83.68% - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 91,163 91,168 88,692 85,608 81,851 75,640 69,989 4.50%
NOSH 119,952 119,958 119,855 120,575 120,369 120,064 99,985 3.07%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 18.17% 23.09% 16.58% 15.15% 20.79% 18.14% 26.29% -
ROE 5.53% 6.29% 3.73% 3.92% 7.16% 7.35% 9.87% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 23.11 20.71 16.62 18.35 23.42 25.52 26.28 -2.11%
EPS 4.20 4.78 2.76 2.78 4.87 4.63 6.91 -7.95%
DPS 4.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.74 0.71 0.68 0.63 0.70 1.37%
Adjusted Per Share Value based on latest NOSH - 120,121
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 5.62 5.04 4.04 4.49 5.72 6.21 5.33 0.88%
EPS 1.02 1.16 0.67 0.68 1.19 1.13 1.40 -5.13%
DPS 0.97 0.97 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.1849 0.1798 0.1736 0.166 0.1534 0.1419 4.49%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.76 0.64 0.40 0.61 1.04 1.12 1.34 -
P/RPS 3.29 3.09 2.41 3.32 4.44 4.39 5.10 -7.04%
P/EPS 18.10 13.39 14.49 21.94 21.36 24.19 19.39 -1.14%
EY 5.53 7.47 6.90 4.56 4.68 4.13 5.16 1.16%
DY 5.26 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.84 0.54 0.86 1.53 1.78 1.91 -10.21%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 19/08/10 20/08/09 19/08/08 17/08/07 17/08/06 16/08/05 -
Price 0.75 0.68 0.43 0.54 0.99 1.04 1.39 -
P/RPS 3.24 3.28 2.59 2.94 4.23 4.07 5.29 -7.84%
P/EPS 17.86 14.23 15.58 19.42 20.33 22.46 20.12 -1.96%
EY 5.60 7.03 6.42 5.15 4.92 4.45 4.97 2.00%
DY 5.33 5.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.89 0.58 0.76 1.46 1.65 1.99 -10.98%

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