[HEXRTL] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.6%
YoY- -2.4%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 50,113 41,531 52,049 56,717 59,190 54,686 12,406 26.18%
PBT 11,749 8,194 8,721 14,518 15,258 17,703 4,205 18.66%
Tax -429 -844 -53 -2,966 -3,422 -3,514 -1,579 -19.51%
NP 11,320 7,350 8,668 11,552 11,836 14,189 2,626 27.55%
-
NP to SH 11,320 7,357 8,661 11,552 11,836 14,189 3,696 20.49%
-
Tax Rate 3.65% 10.30% 0.61% 20.43% 22.43% 19.85% 37.55% -
Total Cost 38,793 34,181 43,381 45,165 47,354 40,497 9,780 25.80%
-
Net Worth 88,981 91,038 87,534 84,482 78,200 69,968 33,106 17.90%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 13,189 3,594 5,414 5,418 3,995 5,956 - -
Div Payout % 116.52% 48.85% 62.51% 46.91% 33.76% 41.98% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 88,981 91,038 87,534 84,482 78,200 69,968 33,106 17.90%
NOSH 120,244 119,787 119,909 120,689 120,308 99,955 54,273 14.17%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 22.59% 17.70% 16.65% 20.37% 20.00% 25.95% 21.17% -
ROE 12.72% 8.08% 9.89% 13.67% 15.14% 20.28% 11.16% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 41.68 34.67 43.41 46.99 49.20 54.71 22.86 10.52%
EPS 9.41 6.14 7.22 9.57 9.84 14.20 6.81 5.53%
DPS 11.00 3.00 4.50 4.50 3.32 6.00 0.00 -
NAPS 0.74 0.76 0.73 0.70 0.65 0.70 0.61 3.27%
Adjusted Per Share Value based on latest NOSH - 120,689
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.16 8.42 10.55 11.50 12.00 11.09 2.52 26.14%
EPS 2.30 1.49 1.76 2.34 2.40 2.88 0.75 20.52%
DPS 2.67 0.73 1.10 1.10 0.81 1.21 0.00 -
NAPS 0.1804 0.1846 0.1775 0.1713 0.1586 0.1419 0.0671 17.91%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.74 0.45 0.47 0.97 1.02 1.41 0.00 -
P/RPS 1.78 1.30 1.08 2.06 2.07 2.58 0.00 -
P/EPS 7.86 7.33 6.51 10.13 10.37 9.93 0.00 -
EY 12.72 13.65 15.37 9.87 9.65 10.07 0.00 -
DY 14.86 6.67 9.57 4.64 3.26 4.26 0.00 -
P/NAPS 1.00 0.59 0.64 1.39 1.57 2.01 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 27/11/08 16/11/07 13/11/06 24/11/05 - -
Price 0.67 0.45 0.60 0.80 0.99 1.30 0.00 -
P/RPS 1.61 1.30 1.38 1.70 2.01 2.38 0.00 -
P/EPS 7.12 7.33 8.31 8.36 10.06 9.16 0.00 -
EY 14.05 13.65 12.04 11.96 9.94 10.92 0.00 -
DY 16.42 6.67 7.50 5.63 3.35 4.62 0.00 -
P/NAPS 0.91 0.59 0.82 1.14 1.52 1.86 0.00 -

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