[HEXRTL] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 73.88%
YoY- -19.54%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 13,291 59,171 45,078 30,643 14,988 58,322 44,210 -55.15%
PBT 3,500 14,525 10,898 7,350 4,341 18,531 14,171 -60.66%
Tax -491 -3,345 -2,608 -1,791 -1,144 -3,578 -2,764 -68.43%
NP 3,009 11,180 8,290 5,559 3,197 14,953 11,407 -58.90%
-
NP to SH 3,009 11,180 8,290 5,559 3,197 14,953 11,407 -58.90%
-
Tax Rate 14.03% 23.03% 23.93% 24.37% 26.35% 19.31% 19.50% -
Total Cost 10,282 47,991 36,788 25,084 11,791 43,369 32,803 -53.88%
-
Net Worth 84,251 80,544 78,207 75,640 76,927 67,013 69,981 13.18%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 5,409 - - - 7,501 3,499 -
Div Payout % - 48.39% - - - 50.17% 30.67% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 84,251 80,544 78,207 75,640 76,927 67,013 69,981 13.18%
NOSH 120,360 120,215 120,319 120,064 99,906 100,020 99,973 13.18%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 22.64% 18.89% 18.39% 18.14% 21.33% 25.64% 25.80% -
ROE 3.57% 13.88% 10.60% 7.35% 4.16% 22.31% 16.30% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.04 49.22 37.47 25.52 15.00 58.31 44.22 -60.38%
EPS 2.50 9.30 6.89 4.63 3.20 14.95 11.41 -63.68%
DPS 0.00 4.50 0.00 0.00 0.00 7.50 3.50 -
NAPS 0.70 0.67 0.65 0.63 0.77 0.67 0.70 0.00%
Adjusted Per Share Value based on latest NOSH - 120,510
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.69 12.00 9.14 6.21 3.04 11.83 8.96 -55.19%
EPS 0.61 2.27 1.68 1.13 0.65 3.03 2.31 -58.87%
DPS 0.00 1.10 0.00 0.00 0.00 1.52 0.71 -
NAPS 0.1708 0.1633 0.1586 0.1534 0.156 0.1359 0.1419 13.16%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.14 0.93 1.02 1.12 1.41 1.32 1.41 -
P/RPS 10.32 1.89 2.72 4.39 9.40 2.26 3.19 118.89%
P/EPS 45.60 10.00 14.80 24.19 44.06 8.83 12.36 138.95%
EY 2.19 10.00 6.75 4.13 2.27 11.33 8.09 -58.18%
DY 0.00 4.84 0.00 0.00 0.00 5.68 2.48 -
P/NAPS 1.63 1.39 1.57 1.78 1.83 1.97 2.01 -13.04%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 12/06/07 26/02/07 13/11/06 17/08/06 26/05/06 22/02/06 24/11/05 -
Price 1.05 1.02 0.99 1.04 1.20 1.36 1.30 -
P/RPS 9.51 2.07 2.64 4.07 8.00 2.33 2.94 118.87%
P/EPS 42.00 10.97 14.37 22.46 37.50 9.10 11.39 138.87%
EY 2.38 9.12 6.96 4.45 2.67 10.99 8.78 -58.14%
DY 0.00 4.41 0.00 0.00 0.00 5.51 2.69 -
P/NAPS 1.50 1.52 1.52 1.65 1.56 2.03 1.86 -13.37%

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