[HEXRTL] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 185.91%
YoY- -1.31%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 12,333 42,452 31,468 19,921 8,911 47,409 37,346 -52.25%
PBT 3,210 8,901 6,426 3,657 1,283 8,213 6,445 -37.19%
Tax -208 -707 -872 -355 -132 -396 -424 -37.82%
NP 3,002 8,194 5,554 3,302 1,151 7,817 6,021 -37.14%
-
NP to SH 3,002 8,200 5,560 3,308 1,157 7,811 6,014 -37.10%
-
Tax Rate 6.48% 7.94% 13.57% 9.71% 10.29% 4.82% 6.58% -
Total Cost 9,331 34,258 25,914 16,619 7,760 39,592 31,325 -55.43%
-
Net Worth 97,264 93,634 91,265 88,692 90,390 88,925 87,804 7.06%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 8,403 - - - 3,605 - -
Div Payout % - 102.48% - - - 46.15% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 97,264 93,634 91,265 88,692 90,390 88,925 87,804 7.06%
NOSH 120,080 120,043 120,086 119,855 120,520 120,169 120,280 -0.11%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 24.34% 19.30% 17.65% 16.58% 12.92% 16.49% 16.12% -
ROE 3.09% 8.76% 6.09% 3.73% 1.28% 8.78% 6.85% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.27 35.36 26.20 16.62 7.39 39.45 31.05 -52.20%
EPS 2.50 6.83 4.63 2.76 0.96 6.50 5.00 -37.03%
DPS 0.00 7.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.81 0.78 0.76 0.74 0.75 0.74 0.73 7.18%
Adjusted Per Share Value based on latest NOSH - 120,167
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.50 8.61 6.38 4.04 1.81 9.61 7.57 -52.25%
EPS 0.61 1.66 1.13 0.67 0.23 1.58 1.22 -37.03%
DPS 0.00 1.70 0.00 0.00 0.00 0.73 0.00 -
NAPS 0.1972 0.1899 0.1851 0.1798 0.1833 0.1803 0.178 7.07%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.62 0.45 0.45 0.40 0.37 0.39 0.47 -
P/RPS 6.04 1.27 1.72 2.41 5.00 0.99 1.51 152.19%
P/EPS 24.80 6.59 9.72 14.49 38.54 6.00 9.40 91.04%
EY 4.03 15.18 10.29 6.90 2.59 16.67 10.64 -47.68%
DY 0.00 15.56 0.00 0.00 0.00 7.69 0.00 -
P/NAPS 0.77 0.58 0.59 0.54 0.49 0.53 0.64 13.13%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 26/11/09 20/08/09 21/05/09 25/02/09 27/11/08 -
Price 0.73 0.56 0.45 0.43 0.40 0.34 0.60 -
P/RPS 7.11 1.58 1.72 2.59 5.41 0.86 1.93 138.71%
P/EPS 29.20 8.20 9.72 15.58 41.67 5.23 12.00 81.01%
EY 3.42 12.20 10.29 6.42 2.40 19.12 8.33 -44.78%
DY 0.00 12.50 0.00 0.00 0.00 8.82 0.00 -
P/NAPS 0.90 0.72 0.59 0.58 0.53 0.46 0.82 6.40%

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