[HEXRTL] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -2.08%
YoY- 1.15%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 49,794 44,262 43,096 57,327 56,832 56,388 53,164 -4.26%
PBT 8,593 7,452 6,192 13,167 14,521 14,452 14,000 -27.71%
Tax -565 -748 -664 -1,858 -2,972 -2,728 -1,964 -56.32%
NP 8,028 6,704 5,528 11,309 11,549 11,724 12,036 -23.60%
-
NP to SH 8,018 6,704 5,528 11,309 11,549 11,724 12,036 -23.66%
-
Tax Rate 6.58% 10.04% 10.72% 14.11% 20.47% 18.88% 14.03% -
Total Cost 41,766 37,558 37,568 46,018 45,282 44,664 41,128 1.02%
-
Net Worth 87,804 85,608 87,726 86,714 84,331 81,851 84,251 2.78%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,419 - - - -
Div Payout % - - - 47.92% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 87,804 85,608 87,726 86,714 84,331 81,851 84,251 2.78%
NOSH 120,279 120,575 120,173 120,436 120,472 120,369 120,360 -0.04%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 16.12% 15.15% 12.83% 19.73% 20.32% 20.79% 22.64% -
ROE 9.13% 7.83% 6.30% 13.04% 13.70% 14.32% 14.29% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 41.40 36.71 35.86 47.60 47.17 46.85 44.17 -4.21%
EPS 6.67 5.56 4.60 9.39 9.59 9.74 10.00 -23.60%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 0.73 0.71 0.73 0.72 0.70 0.68 0.70 2.82%
Adjusted Per Share Value based on latest NOSH - 120,318
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 10.10 8.97 8.74 11.62 11.52 11.43 10.78 -4.23%
EPS 1.63 1.36 1.12 2.29 2.34 2.38 2.44 -23.52%
DPS 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
NAPS 0.178 0.1736 0.1779 0.1758 0.171 0.166 0.1708 2.78%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.47 0.61 0.70 0.69 0.97 1.04 1.14 -
P/RPS 1.14 1.66 1.95 1.45 2.06 2.22 2.58 -41.90%
P/EPS 7.05 10.97 15.22 7.35 10.12 10.68 11.40 -27.34%
EY 14.18 9.11 6.57 13.61 9.88 9.37 8.77 37.63%
DY 0.00 0.00 0.00 6.52 0.00 0.00 0.00 -
P/NAPS 0.64 0.86 0.96 0.96 1.39 1.53 1.63 -46.28%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 19/08/08 21/05/08 25/02/08 16/11/07 17/08/07 12/06/07 -
Price 0.60 0.54 0.65 0.73 0.80 0.99 1.05 -
P/RPS 1.45 1.47 1.81 1.53 1.70 2.11 2.38 -28.06%
P/EPS 9.00 9.71 14.13 7.77 8.34 10.16 10.50 -9.74%
EY 11.11 10.30 7.08 12.86 11.98 9.84 9.52 10.81%
DY 0.00 0.00 0.00 6.16 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.89 1.01 1.14 1.46 1.50 -33.06%

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