[HEXRTL] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -23.98%
YoY- -53.04%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 14,022 11,428 12,686 12,350 18,558 12,384 14,291 -0.31%
PBT 4,247 2,119 2,591 2,484 5,314 2,657 3,161 5.04%
Tax -1,028 -402 -538 -623 -1,351 -608 -215 29.76%
NP 3,219 1,717 2,053 1,861 3,963 2,049 2,946 1.48%
-
NP to SH 3,219 1,717 2,053 1,861 3,963 2,049 2,946 1.48%
-
Tax Rate 24.21% 18.97% 20.76% 25.08% 25.42% 22.88% 6.80% -
Total Cost 10,803 9,711 10,633 10,489 14,595 10,335 11,345 -0.81%
-
Net Worth 93,989 92,784 92,784 92,784 95,195 88,670 88,981 0.91%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 93,989 92,784 92,784 92,784 95,195 88,670 88,981 0.91%
NOSH 120,500 120,500 120,500 120,500 120,500 119,824 120,244 0.03%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.96% 15.02% 16.18% 15.07% 21.35% 16.55% 20.61% -
ROE 3.42% 1.85% 2.21% 2.01% 4.16% 2.31% 3.31% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.64 9.48 10.53 10.25 15.40 10.34 11.88 -0.33%
EPS 2.67 1.42 1.70 1.54 3.29 1.71 2.45 1.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.77 0.77 0.77 0.79 0.74 0.74 0.88%
Adjusted Per Share Value based on latest NOSH - 120,500
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.84 2.32 2.57 2.50 3.76 2.51 2.90 -0.34%
EPS 0.65 0.35 0.42 0.38 0.80 0.42 0.60 1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1906 0.1881 0.1881 0.1881 0.193 0.1798 0.1804 0.92%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.83 1.23 1.18 1.20 1.05 0.75 0.74 -
P/RPS 15.73 12.97 11.21 11.71 6.82 7.26 6.23 16.67%
P/EPS 68.50 86.32 69.26 77.70 31.93 43.86 30.20 14.61%
EY 1.46 1.16 1.44 1.29 3.13 2.28 3.31 -12.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.35 1.60 1.53 1.56 1.33 1.01 1.00 15.28%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 17/11/16 24/11/15 28/11/14 21/11/13 20/11/12 25/11/11 29/11/10 -
Price 1.74 1.28 1.19 1.18 1.02 0.75 0.67 -
P/RPS 14.95 13.50 11.30 11.51 6.62 7.26 5.64 17.62%
P/EPS 65.14 89.83 69.85 76.41 31.01 43.86 27.35 15.54%
EY 1.54 1.11 1.43 1.31 3.22 2.28 3.66 -13.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.66 1.55 1.53 1.29 1.01 0.91 16.09%

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