[HEXRTL] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 91.01%
YoY- 73.34%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 14,765 56,777 39,129 24,838 12,333 42,452 31,468 -39.64%
PBT 3,718 13,063 9,274 6,113 3,210 8,901 6,426 -30.58%
Tax -682 -1,209 -594 -379 -208 -707 -872 -15.12%
NP 3,036 11,854 8,680 5,734 3,002 8,194 5,554 -33.17%
-
NP to SH 3,036 11,854 8,680 5,734 3,002 8,200 5,560 -33.21%
-
Tax Rate 18.34% 9.26% 6.41% 6.20% 6.48% 7.94% 13.57% -
Total Cost 11,729 44,923 30,449 19,104 9,331 34,258 25,914 -41.07%
-
Net Worth 90,000 92,384 88,840 91,168 97,264 93,634 91,265 -0.92%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 7,498 - 4,798 - 8,403 - -
Div Payout % - 63.26% - 83.68% - 102.48% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 90,000 92,384 88,840 91,168 97,264 93,634 91,265 -0.92%
NOSH 120,000 119,979 120,055 119,958 120,080 120,043 120,086 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 20.56% 20.88% 22.18% 23.09% 24.34% 19.30% 17.65% -
ROE 3.37% 12.83% 9.77% 6.29% 3.09% 8.76% 6.09% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.30 47.32 32.59 20.71 10.27 35.36 26.20 -39.62%
EPS 2.53 9.88 7.23 4.78 2.50 6.83 4.63 -33.18%
DPS 0.00 6.25 0.00 4.00 0.00 7.00 0.00 -
NAPS 0.75 0.77 0.74 0.76 0.81 0.78 0.76 -0.87%
Adjusted Per Share Value based on latest NOSH - 119,824
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.99 11.51 7.93 5.04 2.50 8.61 6.38 -39.69%
EPS 0.62 2.40 1.76 1.16 0.61 1.66 1.13 -33.00%
DPS 0.00 1.52 0.00 0.97 0.00 1.70 0.00 -
NAPS 0.1825 0.1873 0.1801 0.1849 0.1972 0.1899 0.1851 -0.93%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.71 0.74 0.64 0.62 0.45 0.45 -
P/RPS 6.58 1.50 2.27 3.09 6.04 1.27 1.72 144.80%
P/EPS 32.02 7.19 10.24 13.39 24.80 6.59 9.72 121.55%
EY 3.12 13.92 9.77 7.47 4.03 15.18 10.29 -54.89%
DY 0.00 8.80 0.00 6.25 0.00 15.56 0.00 -
P/NAPS 1.08 0.92 1.00 0.84 0.77 0.58 0.59 49.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 29/11/10 19/08/10 20/05/10 25/02/10 26/11/09 -
Price 0.73 0.74 0.67 0.68 0.73 0.56 0.45 -
P/RPS 5.93 1.56 2.06 3.28 7.11 1.58 1.72 128.39%
P/EPS 28.85 7.49 9.27 14.23 29.20 8.20 9.72 106.66%
EY 3.47 13.35 10.79 7.03 3.42 12.20 10.29 -51.58%
DY 0.00 8.45 0.00 5.88 0.00 12.50 0.00 -
P/NAPS 0.97 0.96 0.91 0.89 0.90 0.72 0.59 39.34%

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