[HEXRTL] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -14.39%
YoY- -11.92%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 59,209 45,874 45,546 54,810 57,474 61,999 46,597 4.07%
PBT 13,571 10,828 7,948 11,215 13,684 19,081 15,183 -1.85%
Tax -1,683 -783 -362 -1,533 -2,692 -3,941 -3,476 -11.38%
NP 11,888 10,045 7,586 9,682 10,992 15,140 11,707 0.25%
-
NP to SH 11,888 10,045 7,586 9,682 10,992 15,140 12,777 -1.19%
-
Tax Rate 12.40% 7.23% 4.55% 13.67% 19.67% 20.65% 22.89% -
Total Cost 47,321 35,829 37,960 45,128 46,482 46,859 34,890 5.20%
-
Net Worth 90,000 97,264 90,390 87,726 84,251 76,927 68,000 4.78%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 12,307 8,396 3,594 5,414 5,418 7,493 2,457 30.78%
Div Payout % 103.53% 83.59% 47.38% 55.92% 49.30% 49.50% 19.23% -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 90,000 97,264 90,390 87,726 84,251 76,927 68,000 4.78%
NOSH 120,000 120,080 120,520 120,173 120,360 99,906 100,000 3.08%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 20.08% 21.90% 16.66% 17.66% 19.13% 24.42% 25.12% -
ROE 13.21% 10.33% 8.39% 11.04% 13.05% 19.68% 18.79% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 49.34 38.20 37.79 45.61 47.75 62.06 46.60 0.95%
EPS 9.91 8.37 6.29 8.06 9.13 15.15 12.78 -4.14%
DPS 10.25 7.00 3.00 4.50 4.50 7.50 2.46 26.83%
NAPS 0.75 0.81 0.75 0.73 0.70 0.77 0.68 1.64%
Adjusted Per Share Value based on latest NOSH - 120,173
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 12.01 9.30 9.23 11.11 11.65 12.57 9.45 4.07%
EPS 2.41 2.04 1.54 1.96 2.23 3.07 2.59 -1.19%
DPS 2.50 1.70 0.73 1.10 1.10 1.52 0.50 30.75%
NAPS 0.1825 0.1972 0.1833 0.1779 0.1708 0.156 0.1379 4.77%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.81 0.62 0.37 0.70 1.14 1.41 1.42 -
P/RPS 1.64 1.62 0.98 1.53 2.39 2.27 3.05 -9.81%
P/EPS 8.18 7.41 5.88 8.69 12.48 9.30 11.11 -4.97%
EY 12.23 13.49 17.01 11.51 8.01 10.75 9.00 5.24%
DY 12.65 11.29 8.11 6.43 3.95 5.32 1.73 39.29%
P/NAPS 1.08 0.77 0.49 0.96 1.63 1.83 2.09 -10.41%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 27/05/11 20/05/10 21/05/09 21/05/08 12/06/07 26/05/06 26/05/05 -
Price 0.73 0.73 0.40 0.65 1.05 1.20 1.31 -
P/RPS 1.48 1.91 1.06 1.43 2.20 1.93 2.81 -10.13%
P/EPS 7.37 8.73 6.35 8.07 11.50 7.92 10.25 -5.34%
EY 13.57 11.46 15.74 12.39 8.70 12.63 9.75 5.66%
DY 14.04 9.59 7.50 6.92 4.29 6.25 1.88 39.78%
P/NAPS 0.97 0.90 0.53 0.89 1.50 1.56 1.93 -10.82%

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