[HEXRTL] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.7%
YoY- -15.4%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 18,558 12,384 14,291 11,547 15,215 14,430 14,435 4.27%
PBT 5,314 2,657 3,161 2,769 2,719 3,665 3,548 6.95%
Tax -1,351 -608 -215 -517 -50 -865 -817 8.73%
NP 3,963 2,049 2,946 2,252 2,669 2,800 2,731 6.39%
-
NP to SH 3,963 2,049 2,946 2,252 2,662 2,800 2,731 6.39%
-
Tax Rate 25.42% 22.88% 6.80% 18.67% 1.84% 23.60% 23.03% -
Total Cost 14,595 10,335 11,345 9,295 12,546 11,630 11,704 3.74%
-
Net Worth 95,195 88,670 88,981 91,038 87,534 84,482 78,200 3.32%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 95,195 88,670 88,981 91,038 87,534 84,482 78,200 3.32%
NOSH 120,500 119,824 120,244 119,787 119,909 120,689 120,308 0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.35% 16.55% 20.61% 19.50% 17.54% 19.40% 18.92% -
ROE 4.16% 2.31% 3.31% 2.47% 3.04% 3.31% 3.49% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 15.40 10.34 11.88 9.64 12.69 11.96 12.00 4.24%
EPS 3.29 1.71 2.45 1.88 2.22 2.32 2.27 6.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.74 0.74 0.76 0.73 0.70 0.65 3.30%
Adjusted Per Share Value based on latest NOSH - 119,787
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.76 2.51 2.90 2.34 3.09 2.93 2.93 4.24%
EPS 0.80 0.42 0.60 0.46 0.54 0.57 0.55 6.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.193 0.1798 0.1804 0.1846 0.1775 0.1713 0.1586 3.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.05 0.75 0.74 0.45 0.47 0.97 1.02 -
P/RPS 6.82 7.26 6.23 4.67 3.70 8.11 8.50 -3.60%
P/EPS 31.93 43.86 30.20 23.94 21.17 41.81 44.93 -5.52%
EY 3.13 2.28 3.31 4.18 4.72 2.39 2.23 5.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.01 1.00 0.59 0.64 1.39 1.57 -2.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 25/11/11 29/11/10 26/11/09 27/11/08 16/11/07 13/11/06 -
Price 1.02 0.75 0.67 0.45 0.60 0.80 0.99 -
P/RPS 6.62 7.26 5.64 4.67 4.73 6.69 8.25 -3.59%
P/EPS 31.01 43.86 27.35 23.94 27.03 34.48 43.61 -5.51%
EY 3.22 2.28 3.66 4.18 3.70 2.90 2.29 5.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.01 0.91 0.59 0.82 1.14 1.52 -2.69%

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