[HEXRTL] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 84.8%
YoY- 18.06%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 37,686 26,805 18,131 29,910 31,144 29,746 29,815 3.97%
PBT 10,403 5,239 691 4,980 4,059 9,280 10,160 0.39%
Tax -1,681 -1,415 -223 -1,273 -919 -2,244 -2,371 -5.56%
NP 8,722 3,824 468 3,707 3,140 7,036 7,789 1.90%
-
NP to SH 8,722 3,824 468 3,707 3,140 7,036 7,789 1.90%
-
Tax Rate 16.16% 27.01% 32.27% 25.56% 22.64% 24.18% 23.34% -
Total Cost 28,964 22,981 17,663 26,203 28,004 22,710 22,026 4.66%
-
Net Worth 147,018 96,400 90,375 93,989 93,989 97,605 97,605 7.06%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - 3,615 2,410 6,025 7,230 -
Div Payout % - - - 97.52% 76.75% 85.63% 92.82% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 147,018 96,400 90,375 93,989 93,989 97,605 97,605 7.06%
NOSH 241,013 120,500 120,500 120,500 120,500 120,500 120,500 12.24%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 23.14% 14.27% 2.58% 12.39% 10.08% 23.65% 26.12% -
ROE 5.93% 3.97% 0.52% 3.94% 3.34% 7.21% 7.98% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 15.64 22.24 15.05 24.82 25.85 24.69 24.74 -7.35%
EPS 3.62 3.17 0.39 3.08 2.61 5.84 6.46 -9.19%
DPS 0.00 0.00 0.00 3.00 2.00 5.00 6.00 -
NAPS 0.61 0.80 0.75 0.78 0.78 0.81 0.81 -4.61%
Adjusted Per Share Value based on latest NOSH - 120,500
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 7.64 5.44 3.68 6.06 6.31 6.03 6.05 3.96%
EPS 1.77 0.78 0.09 0.75 0.64 1.43 1.58 1.90%
DPS 0.00 0.00 0.00 0.73 0.49 1.22 1.47 -
NAPS 0.2981 0.1955 0.1832 0.1906 0.1906 0.1979 0.1979 7.06%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.68 1.59 0.67 1.06 1.43 1.82 1.38 -
P/RPS 4.35 7.15 4.45 4.27 5.53 7.37 5.58 -4.06%
P/EPS 18.79 50.10 172.51 34.46 54.88 31.17 21.35 -2.10%
EY 5.32 2.00 0.58 2.90 1.82 3.21 4.68 2.15%
DY 0.00 0.00 0.00 2.83 1.40 2.75 4.35 -
P/NAPS 1.11 1.99 0.89 1.36 1.83 2.25 1.70 -6.85%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 18/08/22 25/08/21 26/08/20 27/08/19 23/08/18 22/08/17 17/08/16 -
Price 0.945 0.715 0.615 1.03 1.45 1.81 1.60 -
P/RPS 6.04 3.21 4.09 4.15 5.61 7.33 6.47 -1.13%
P/EPS 26.11 22.53 158.35 33.48 55.64 31.00 24.75 0.89%
EY 3.83 4.44 0.63 2.99 1.80 3.23 4.04 -0.88%
DY 0.00 0.00 0.00 2.91 1.38 2.76 3.75 -
P/NAPS 1.55 0.89 0.82 1.32 1.86 2.23 1.98 -3.99%

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