[HEXRTL] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 4.03%
YoY- 17.32%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 57,779 57,468 55,485 59,812 51,224 62,619 50,855 2.14%
PBT 13,492 16,783 17,229 13,939 11,864 16,827 11,732 2.35%
Tax -3,293 -4,007 -4,273 -3,415 -2,894 -3,774 -2,773 2.90%
NP 10,199 12,776 12,956 10,524 8,970 13,053 8,959 2.18%
-
NP to SH 10,199 12,776 12,956 10,524 8,970 13,053 8,959 2.18%
-
Tax Rate 24.41% 23.88% 24.80% 24.50% 24.39% 22.43% 23.64% -
Total Cost 47,580 44,692 42,529 49,288 42,254 49,566 41,896 2.14%
-
Net Worth 91,579 93,989 93,989 92,784 92,784 92,784 92,784 -0.21%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 12,050 13,255 12,050 9,640 9,640 14,821 10,795 1.84%
Div Payout % 118.15% 103.75% 93.01% 91.60% 107.47% 113.55% 120.50% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 91,579 93,989 93,989 92,784 92,784 92,784 92,784 -0.21%
NOSH 120,500 120,500 120,500 120,500 120,500 120,500 120,500 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 17.65% 22.23% 23.35% 17.60% 17.51% 20.85% 17.62% -
ROE 11.14% 13.59% 13.78% 11.34% 9.67% 14.07% 9.66% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 47.95 47.69 46.05 49.64 42.51 51.97 42.20 2.15%
EPS 8.46 10.60 10.75 8.73 7.44 10.83 7.43 2.18%
DPS 10.00 11.00 10.00 8.00 8.00 12.30 9.00 1.77%
NAPS 0.76 0.78 0.78 0.77 0.77 0.77 0.77 -0.21%
Adjusted Per Share Value based on latest NOSH - 120,500
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.72 11.65 11.25 12.13 10.39 12.70 10.31 2.15%
EPS 2.07 2.59 2.63 2.13 1.82 2.65 1.82 2.16%
DPS 2.44 2.69 2.44 1.95 1.95 3.01 2.19 1.81%
NAPS 0.1857 0.1906 0.1906 0.1881 0.1881 0.1881 0.1881 -0.21%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.52 1.96 1.38 1.36 1.22 1.12 0.82 -
P/RPS 3.17 4.11 3.00 2.74 2.87 2.16 1.94 8.52%
P/EPS 17.96 18.49 12.83 15.57 16.39 10.34 11.03 8.46%
EY 5.57 5.41 7.79 6.42 6.10 9.67 9.07 -7.80%
DY 6.58 5.61 7.25 5.88 6.56 10.98 10.98 -8.17%
P/NAPS 2.00 2.51 1.77 1.77 1.58 1.45 1.06 11.15%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 29/05/17 25/05/16 21/05/15 09/05/14 16/05/13 21/05/12 -
Price 1.48 1.86 1.33 1.33 1.19 1.07 0.77 -
P/RPS 3.09 3.90 2.89 2.68 2.80 2.06 1.82 9.21%
P/EPS 17.49 17.54 12.37 15.23 15.99 9.88 10.36 9.11%
EY 5.72 5.70 8.08 6.57 6.26 10.12 9.66 -8.35%
DY 6.76 5.91 7.52 6.02 6.72 11.50 11.69 -8.72%
P/NAPS 1.95 2.38 1.71 1.73 1.55 1.39 1.00 11.76%

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