[HEXRTL] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 47.48%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 62,329 52,259 56,777 42,452 47,409 57,327 59,171 0.86%
PBT 17,100 11,907 13,063 8,901 8,213 13,167 14,525 2.75%
Tax -3,828 -2,600 -1,209 -707 -396 -1,858 -3,345 2.27%
NP 13,272 9,307 11,854 8,194 7,817 11,309 11,180 2.89%
-
NP to SH 13,272 9,307 11,854 8,200 7,811 11,309 11,180 2.89%
-
Tax Rate 22.39% 21.84% 9.26% 7.94% 4.82% 14.11% 23.03% -
Total Cost 49,057 42,952 44,923 34,258 39,592 46,018 47,991 0.36%
-
Net Worth 97,605 94,749 92,384 93,634 88,925 86,714 80,544 3.25%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 14,821 10,794 7,498 8,403 3,605 5,419 5,409 18.27%
Div Payout % 111.67% 115.98% 63.26% 102.48% 46.15% 47.92% 48.39% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 97,605 94,749 92,384 93,634 88,925 86,714 80,544 3.25%
NOSH 120,500 119,935 119,979 120,043 120,169 120,436 120,215 0.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 21.29% 17.81% 20.88% 19.30% 16.49% 19.73% 18.89% -
ROE 13.60% 9.82% 12.83% 8.76% 8.78% 13.04% 13.88% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 51.73 43.57 47.32 35.36 39.45 47.60 49.22 0.83%
EPS 11.04 7.76 9.88 6.83 6.50 9.39 9.30 2.89%
DPS 12.30 9.00 6.25 7.00 3.00 4.50 4.50 18.22%
NAPS 0.81 0.79 0.77 0.78 0.74 0.72 0.67 3.21%
Adjusted Per Share Value based on latest NOSH - 119,955
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 12.64 10.60 11.51 8.61 9.61 11.62 12.00 0.86%
EPS 2.69 1.89 2.40 1.66 1.58 2.29 2.27 2.86%
DPS 3.01 2.19 1.52 1.70 0.73 1.10 1.10 18.24%
NAPS 0.1979 0.1921 0.1873 0.1899 0.1803 0.1758 0.1633 3.25%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.04 0.73 0.71 0.45 0.39 0.69 0.93 -
P/RPS 2.01 1.68 1.50 1.27 0.99 1.45 1.89 1.03%
P/EPS 9.44 9.41 7.19 6.59 6.00 7.35 10.00 -0.95%
EY 10.59 10.63 13.92 15.18 16.67 13.61 10.00 0.95%
DY 11.83 12.33 8.80 15.56 7.69 6.52 4.84 16.04%
P/NAPS 1.28 0.92 0.92 0.58 0.53 0.96 1.39 -1.36%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 29/02/12 25/02/11 25/02/10 25/02/09 25/02/08 26/02/07 -
Price 1.07 0.82 0.74 0.56 0.34 0.73 1.02 -
P/RPS 2.07 1.88 1.56 1.58 0.86 1.53 2.07 0.00%
P/EPS 9.71 10.57 7.49 8.20 5.23 7.77 10.97 -2.01%
EY 10.29 9.46 13.35 12.20 19.12 12.86 9.12 2.03%
DY 11.50 10.98 8.45 12.50 8.82 6.16 4.41 17.30%
P/NAPS 1.32 1.04 0.96 0.72 0.46 1.01 1.52 -2.32%

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