[HEXRTL] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -0.51%
YoY- -55.37%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 62,368 62,892 63,186 62,288 63,808 57,368 57,830 5.17%
PBT 10,664 8,703 8,921 8,118 8,400 16,221 17,492 -28.12%
Tax -2,640 -1,470 -1,872 -1,838 -2,088 -3,930 -4,169 -26.27%
NP 8,024 7,233 7,049 6,280 6,312 12,291 13,322 -28.70%
-
NP to SH 8,024 7,233 7,049 6,280 6,312 12,291 13,322 -28.70%
-
Tax Rate 24.76% 16.89% 20.98% 22.64% 24.86% 24.23% 23.83% -
Total Cost 54,344 55,659 56,137 56,008 57,496 45,077 44,508 14.25%
-
Net Worth 92,784 95,195 92,784 93,989 91,579 96,400 93,989 -0.85%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 7,230 3,213 4,820 - 12,050 8,033 -
Div Payout % - 99.96% 45.58% 76.75% - 98.04% 60.30% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 92,784 95,195 92,784 93,989 91,579 96,400 93,989 -0.85%
NOSH 120,500 120,500 120,500 120,500 120,500 120,500 120,500 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 12.87% 11.50% 11.16% 10.08% 9.89% 21.42% 23.04% -
ROE 8.65% 7.60% 7.60% 6.68% 6.89% 12.75% 14.17% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 51.76 52.19 52.44 51.69 52.95 47.61 47.99 5.17%
EPS 6.64 6.00 5.85 5.22 5.24 10.20 11.05 -28.81%
DPS 0.00 6.00 2.67 4.00 0.00 10.00 6.67 -
NAPS 0.77 0.79 0.77 0.78 0.76 0.80 0.78 -0.85%
Adjusted Per Share Value based on latest NOSH - 120,500
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 12.65 12.75 12.81 12.63 12.94 11.63 11.73 5.16%
EPS 1.63 1.47 1.43 1.27 1.28 2.49 2.70 -28.59%
DPS 0.00 1.47 0.65 0.98 0.00 2.44 1.63 -
NAPS 0.1881 0.193 0.1881 0.1906 0.1857 0.1955 0.1906 -0.87%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.14 1.09 1.33 1.43 1.52 1.65 1.82 -
P/RPS 2.20 2.09 2.54 2.77 2.87 3.47 3.79 -30.43%
P/EPS 17.12 18.16 22.73 27.44 29.02 16.18 16.46 2.65%
EY 5.84 5.51 4.40 3.64 3.45 6.18 6.07 -2.54%
DY 0.00 5.50 2.01 2.80 0.00 6.06 3.66 -
P/NAPS 1.48 1.38 1.73 1.83 2.00 2.06 2.33 -26.12%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 26/02/19 28/11/18 23/08/18 25/05/18 23/02/18 27/11/17 -
Price 1.04 1.13 1.20 1.45 1.48 1.59 1.69 -
P/RPS 2.01 2.17 2.29 2.81 2.79 3.34 3.52 -31.19%
P/EPS 15.62 18.83 20.51 27.82 28.25 15.59 15.29 1.43%
EY 6.40 5.31 4.88 3.59 3.54 6.42 6.54 -1.43%
DY 0.00 5.31 2.22 2.76 0.00 6.29 3.94 -
P/NAPS 1.35 1.43 1.56 1.86 1.95 1.99 2.17 -27.14%

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