HEXTAR RETAIL BERHAD

KLSE (MYR): HEXRTL (7202)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.475

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 52,921 49,616 44,535 78,882 48,758 46,269 56,067 62,892 57,368 57,367 53,956 58,406 -2.96%
PBT -1,884 -2,257 1,998 22,741 8,578 8,578 8,294 8,703 16,221 17,477 15,344 13,344 -19.01%
Tax -50 -80 -878 -3,747 -2,167 -2,205 -2,040 -1,470 -3,930 -4,192 -3,854 -3,228 -13.46%
NP -1,934 -2,337 1,120 18,994 6,411 6,373 6,254 7,233 12,291 13,285 11,490 10,116 -21.68%
-
NP to SH -1,520 -1,982 1,164 18,994 6,411 6,373 6,254 7,233 12,291 13,285 11,490 10,116 -21.34%
-
Tax Rate - - 43.94% 16.48% 25.26% 25.71% 24.60% 16.89% 24.23% 23.99% 25.12% 24.19% -
Total Cost 54,855 51,953 43,415 59,888 42,347 39,896 49,813 55,659 45,077 44,082 42,466 48,290 -1.17%
-
Net Worth 207,195 207,195 151,751 159,719 137,372 92,784 92,784 95,195 96,400 96,400 97,605 95,195 5.31%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - 20,865 - - 3,615 6,025 7,230 12,050 13,255 12,050 9,640 8.95%
Div Payout % - - 1,792.59% - - 56.72% 96.34% 99.96% 98.04% 99.77% 104.87% 95.29% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 207,195 207,195 151,751 159,719 137,372 92,784 92,784 95,195 96,400 96,400 97,605 95,195 5.31%
NOSH 493,190 493,190 379,377 247,456 241,011 120,500 120,500 120,500 120,500 120,500 120,500 120,500 13.58%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -3.66% -4.71% 2.51% 24.08% 13.15% 13.77% 11.15% 11.50% 21.42% 23.16% 21.30% 17.32% -
ROE -0.73% -0.96% 0.77% 11.89% 4.67% 6.87% 6.74% 7.60% 12.75% 13.78% 11.77% 10.63% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.73 10.06 11.74 32.10 20.23 38.40 46.53 52.19 47.61 47.61 44.78 48.47 -14.56%
EPS -0.36 -0.40 0.31 7.85 2.66 5.29 5.19 6.00 10.20 11.02 9.54 8.40 -30.67%
DPS 0.00 0.00 5.50 0.00 0.00 3.00 5.00 6.00 10.00 11.00 10.00 8.00 -4.07%
NAPS 0.42 0.42 0.40 0.65 0.57 0.77 0.77 0.79 0.80 0.80 0.81 0.79 -7.27%
Adjusted Per Share Value based on latest NOSH - 493,190
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 10.73 10.06 9.03 15.99 9.89 9.38 11.37 12.75 11.63 11.63 10.94 11.84 -2.96%
EPS -0.31 -0.40 0.24 3.85 1.30 1.29 1.27 1.47 2.49 2.69 2.33 2.05 -21.19%
DPS 0.00 0.00 4.23 0.00 0.00 0.73 1.22 1.47 2.44 2.69 2.44 1.95 8.97%
NAPS 0.4201 0.4201 0.3077 0.3239 0.2785 0.1881 0.1881 0.193 0.1955 0.1955 0.1979 0.193 5.31%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/24 30/09/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.455 0.455 0.50 1.13 0.69 0.905 0.995 1.09 1.65 1.79 1.21 1.20 -
P/RPS 4.24 4.52 4.26 3.52 3.41 2.36 2.14 2.09 3.47 3.76 2.70 2.48 6.19%
P/EPS -147.67 -113.25 162.96 14.62 25.94 17.11 19.17 18.16 16.18 16.24 12.69 14.29 31.03%
EY -0.68 -0.88 0.61 6.84 3.86 5.84 5.22 5.51 6.18 6.16 7.88 7.00 -23.73%
DY 0.00 0.00 11.00 0.00 0.00 3.31 5.03 5.50 6.06 6.15 8.26 6.67 5.71%
P/NAPS 1.08 1.08 1.25 1.74 1.21 1.18 1.29 1.38 2.06 2.24 1.49 1.52 -2.14%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 21/11/24 21/11/24 29/02/24 17/02/23 24/02/22 23/02/21 25/02/20 26/02/19 23/02/18 24/02/17 26/02/16 16/02/15 -
Price 0.475 0.475 0.485 1.11 0.69 1.42 0.98 1.13 1.59 1.99 1.30 1.28 -
P/RPS 4.43 4.72 4.13 3.46 3.41 3.70 2.11 2.17 3.34 4.18 2.90 2.64 5.09%
P/EPS -154.16 -118.23 158.07 14.36 25.94 26.85 18.88 18.83 15.59 18.05 13.63 15.25 29.65%
EY -0.65 -0.85 0.63 6.96 3.86 3.72 5.30 5.31 6.42 5.54 7.33 6.56 -22.90%
DY 0.00 0.00 11.34 0.00 0.00 2.11 5.10 5.31 6.29 5.53 7.69 6.25 6.83%
P/NAPS 1.13 1.13 1.21 1.71 1.21 1.84 1.27 1.43 1.99 2.49 1.60 1.62 -3.18%

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
9 people like this. Showing 50 of 617 comments

theshoot

Also refer to company announcement on 6 Feb, to diversified into F&B

2024-07-08 00:26

goldmanbull

From 6 Feb until now, I dont believe that anyone would take 6 months to negotiate a F&B franchise. Makes sense?

2024-07-08 16:08

goldmanbull

However, my source tells me it's Luckin but we will have to wait. Please enlighten.

2024-07-08 16:09

goldmanbull

@theshoot, if you look at 6 Feb announcement, Circular 1 page 12. You will notice that the company has set up 20 F&B shell companies for the proposed diversification. None of those names I am able to link / relate to Luckin. Example of the incorporated companies are Fresh Palate, Mingle Hub, Flavora Sdn Bhd etc. Hence, I believe the original intention of diversification was to bring in other F&B ventures / self build brands.

2024-07-08 16:12

goldmanbull

However, along the way they somehow manage to talk to Luckin and now will drop all other F&B ideas? Please enlighten if you think my thoughts make sense. Thanks bro

2024-07-08 16:13

goldmanbull

Otherwise, why incorporated 20 different F&B shell companies for food and also drinks nature? hmmm

2024-07-08 16:15

theshoot

Goldman, they want to be big, not only Luckin. But luckin is more promising one. 6 month make sense, it's not a simple deal, a lot of things need to be in place and agreed.

2024-07-08 19:34

goldmanbull

@theshoot, ok sir. Are you well versed in the F&B space? Cotti coffee doesn't look so promising. Hope that Luckin will be better

2024-07-08 22:26

goldmanbull

In terms of branding, Luckin definitely better than Cotti

2024-07-08 22:26

theshoot

Yes Luckin very promising. With tens of billion sales worldwide, they will somehow make an impact

2024-07-08 22:33

goldmanbull

Need to be quick to capture Starbucks market and compete with ZUS

2024-07-08 22:40

theshoot

Not very very well verse, but Im in the industry.

2024-07-09 10:13

Westeros

I am in the industry as well and it is said that its Luckin Coffee, also heard the LOI is to be signed by the mid of this month.

2024-07-09 16:20

Westeros

There will also be another coffee player coming in this year which is EDIYA Coffee from Korea

2024-07-09 16:24

goldmanbull

Hi Westeros, thanks for the updates. What's your take on EDIYA Coffee? Do you think will give Zus a run for their money?

2024-07-09 17:16

Westeros

Hi goldmanbull, Yes I feel EDIYA will give ZUS a run for their money and why I say this is because I think they will aim for the malay segment of customers as the malay's tend to like anything that's Korean. As such if they play their marketing game well it may work very much their way.

2024-07-10 14:49

theshoot

The boss is buying..

2024-07-12 22:47

goldmanbull

There's many reasons why boss will sell but there is only ONE reason why boss will buy haha

2024-07-13 00:13

ambuyat

Fasten your seat belt next week

2024-07-14 13:50

Westeros

Yup by right the agreement should have been inked....so now just wait for the news

2024-07-15 18:35

goldmanbull

Westeros, already mid of month but no news yet hmmmm

2024-07-18 18:02

goldmanbull

Hmmm still waiting for the news

2024-07-26 17:20

goldmanbull

Hi Westeros, still holding?

2024-07-31 16:19

goldmanbull

If something is still brewing, I summon Dato Eddie to come out now....

2024-07-31 16:20

goldmanbull

Today lou sai..... Why all so quiet? market good only everyone appear lol

2024-08-02 22:28

theshoot

Haha itu biasa. Market good all happy.. I'm still holding..

2024-08-03 10:11

Kikilala3188

No progress yet with Luckin? It’s near to year end festive wave

2024-08-15 17:21

Albukhary

Any good new that someone secretly told you will forever remain as a secret, it will not become real news

2024-08-20 15:55

kokchengkai

lucking coffee punya cerita still　ＯＮ r?ikan bilis oledi 60 days waiting here

2024-08-20 18:18

Kikilala3188

Heard that term sheet already signed, Sept to roll out first store

Now working on manpower hiring, those with Starbucks MY profile

2024-08-20 18:48

goldmanbull

@kokchengkai, try to be shark. Don't be ikan bilis ok hahaha

2024-08-23 14:38

BanyakZhun

The news of Luckin memang betul. Beli tunggu. Kopi tengah panas. Harap kopi kaw kaw mari

2024-09-26 13:22

MoonChaser

Wait until kopi cold dah

2 months ago

goldmanbull

Drink teh tarik now. Dont drink kopi dy haha

2 months ago

nightkamon

Hexrtl & wa …. Buy popcorn’s & watch the show https://modhello.com/

3 weeks ago

Spotify23

Wait! https://spotifine.com/

2 weeks ago

Mabir123

Visit: https://hrbs.com.pk/

2 weeks ago

zakir112

Should we hold or sell in 2025?
Regards: https://alightmotionproapks.com/

2 weeks ago

calcvat

VAT Calculator > https://calcvat.uk

2 weeks ago

Spotify23

Visit: https://trafficriderr.com.tr/

2 weeks ago

alex199494

Visit here : https://spotappdownload.com

2 weeks ago

alex199494

Check out here at : https://descargarspotapp.com

2 weeks ago

Ara3n11

you can check out here: https://pixelcarracermodapk.com

2 weeks ago

ishi444

Need to be quick to capture Starbucks market and compete with ZUS

2 weeks ago

jr0239518gmail

You can check out here:https://zombiecatchersapk.net/

2 weeks ago

daryl01

Read about it at https://nullbrawl.org/. Must check it out!

1 week ago

thejoseph

Interesting, but downloading platform's like MagisTV from trusted sources like: https://themagistv.pro/ is more Entertaining!

1 week ago

bradpaul

I want to hold it but I need your guidance, please!
regards: https://carparkingmultimodapk.com/

1 week ago

zahdabdul

You can check out here:https://madcitykitchenremodeling.com/

1 week ago

hillclimbrapk

visit this site https://hillclimbrapk.com/ for more details.

1 week ago

Post a Comment