[HEXRTL] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 46.44%
YoY- 159.46%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 56,777 52,172 49,676 49,332 42,452 41,957 39,842 26.55%
PBT 13,063 12,365 12,226 12,840 8,901 8,568 7,314 47.05%
Tax -1,209 -792 -758 -832 -707 -1,162 -710 42.45%
NP 11,854 11,573 11,468 12,008 8,194 7,405 6,604 47.53%
-
NP to SH 11,854 11,573 11,468 12,008 8,200 7,413 6,616 47.36%
-
Tax Rate 9.26% 6.41% 6.20% 6.48% 7.94% 13.56% 9.71% -
Total Cost 44,923 40,598 38,208 37,324 34,258 34,552 33,238 22.17%
-
Net Worth 92,384 88,840 91,168 97,264 93,634 91,265 88,692 2.74%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,498 - 9,596 - 8,403 - - -
Div Payout % 63.26% - 83.68% - 102.48% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 92,384 88,840 91,168 97,264 93,634 91,265 88,692 2.74%
NOSH 119,979 120,055 119,958 120,080 120,043 120,086 119,855 0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 20.88% 22.18% 23.09% 24.34% 19.30% 17.65% 16.58% -
ROE 12.83% 13.03% 12.58% 12.35% 8.76% 8.12% 7.46% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 47.32 43.46 41.41 41.08 35.36 34.94 33.24 26.46%
EPS 9.88 9.64 9.56 10.00 6.83 6.17 5.52 47.25%
DPS 6.25 0.00 8.00 0.00 7.00 0.00 0.00 -
NAPS 0.77 0.74 0.76 0.81 0.78 0.76 0.74 2.67%
Adjusted Per Share Value based on latest NOSH - 120,080
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.51 10.58 10.07 10.00 8.61 8.51 8.08 26.52%
EPS 2.40 2.35 2.33 2.43 1.66 1.50 1.34 47.32%
DPS 1.52 0.00 1.95 0.00 1.70 0.00 0.00 -
NAPS 0.1873 0.1801 0.1849 0.1972 0.1899 0.1851 0.1798 2.75%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.71 0.74 0.64 0.62 0.45 0.45 0.40 -
P/RPS 1.50 1.70 1.55 1.51 1.27 1.29 1.20 15.99%
P/EPS 7.19 7.68 6.69 6.20 6.59 7.29 7.25 -0.55%
EY 13.92 13.03 14.94 16.13 15.18 13.72 13.80 0.57%
DY 8.80 0.00 12.50 0.00 15.56 0.00 0.00 -
P/NAPS 0.92 1.00 0.84 0.77 0.58 0.59 0.54 42.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 19/08/10 20/05/10 25/02/10 26/11/09 20/08/09 -
Price 0.74 0.67 0.68 0.73 0.56 0.45 0.43 -
P/RPS 1.56 1.54 1.64 1.78 1.58 1.29 1.29 13.46%
P/EPS 7.49 6.95 7.11 7.30 8.20 7.29 7.79 -2.57%
EY 13.35 14.39 14.06 13.70 12.20 13.72 12.84 2.62%
DY 8.45 0.00 11.76 0.00 12.50 0.00 0.00 -
P/NAPS 0.96 0.91 0.89 0.90 0.72 0.59 0.58 39.79%

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