[HEXRTL] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 35.13%
YoY- -4.93%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 12,384 14,291 11,547 15,215 14,430 14,435 17,935 -5.98%
PBT 2,657 3,161 2,769 2,719 3,665 3,548 5,606 -11.69%
Tax -608 -215 -517 -50 -865 -817 -1,108 -9.51%
NP 2,049 2,946 2,252 2,669 2,800 2,731 4,498 -12.27%
-
NP to SH 2,049 2,946 2,252 2,662 2,800 2,731 4,498 -12.27%
-
Tax Rate 22.88% 6.80% 18.67% 1.84% 23.60% 23.03% 19.76% -
Total Cost 10,335 11,345 9,295 12,546 11,630 11,704 13,437 -4.27%
-
Net Worth 88,670 88,981 91,038 87,534 84,482 78,200 69,968 4.02%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - 3,498 -
Div Payout % - - - - - - 77.78% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 88,670 88,981 91,038 87,534 84,482 78,200 69,968 4.02%
NOSH 119,824 120,244 119,787 119,909 120,689 120,308 99,955 3.06%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 16.55% 20.61% 19.50% 17.54% 19.40% 18.92% 25.08% -
ROE 2.31% 3.31% 2.47% 3.04% 3.31% 3.49% 6.43% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 10.34 11.88 9.64 12.69 11.96 12.00 17.94 -8.77%
EPS 1.71 2.45 1.88 2.22 2.32 2.27 4.50 -14.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.74 0.74 0.76 0.73 0.70 0.65 0.70 0.93%
Adjusted Per Share Value based on latest NOSH - 119,909
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 2.51 2.90 2.34 3.09 2.93 2.93 3.64 -6.00%
EPS 0.42 0.60 0.46 0.54 0.57 0.55 0.91 -12.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.71 -
NAPS 0.1798 0.1804 0.1846 0.1775 0.1713 0.1586 0.1419 4.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.75 0.74 0.45 0.47 0.97 1.02 1.41 -
P/RPS 7.26 6.23 4.67 3.70 8.11 8.50 7.86 -1.31%
P/EPS 43.86 30.20 23.94 21.17 41.81 44.93 31.33 5.76%
EY 2.28 3.31 4.18 4.72 2.39 2.23 3.19 -5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.48 -
P/NAPS 1.01 1.00 0.59 0.64 1.39 1.57 2.01 -10.83%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 29/11/10 26/11/09 27/11/08 16/11/07 13/11/06 24/11/05 -
Price 0.75 0.67 0.45 0.60 0.80 0.99 1.30 -
P/RPS 7.26 5.64 4.67 4.73 6.69 8.25 7.25 0.02%
P/EPS 43.86 27.35 23.94 27.03 34.48 43.61 28.89 7.20%
EY 2.28 3.66 4.18 3.70 2.90 2.29 3.46 -6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.69 -
P/NAPS 1.01 0.91 0.59 0.82 1.14 1.52 1.86 -9.67%

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