[HEXRTL] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
30-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 141.85%
YoY- 29.04%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 13,651 62,329 49,235 30,677 13,361 52,259 40,108 -51.22%
PBT 3,270 17,100 13,856 8,542 3,543 11,907 9,106 -49.44%
Tax -801 -3,828 -3,392 -2,041 -855 -2,600 -2,019 -45.97%
NP 2,469 13,272 10,464 6,501 2,688 9,307 7,087 -50.45%
-
NP to SH 2,469 13,272 10,464 6,501 2,688 9,307 7,087 -50.45%
-
Tax Rate 24.50% 22.39% 24.48% 23.89% 24.13% 21.84% 22.17% -
Total Cost 11,182 49,057 38,771 24,176 10,673 42,952 33,021 -51.38%
-
Net Worth 92,784 97,605 95,195 96,400 92,784 94,749 88,737 3.01%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 14,821 - 5,422 - 10,794 - -
Div Payout % - 111.67% - 83.41% - 115.98% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 92,784 97,605 95,195 96,400 92,784 94,749 88,737 3.01%
NOSH 120,500 120,500 120,500 120,500 120,500 119,935 119,915 0.32%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 18.09% 21.29% 21.25% 21.19% 20.12% 17.81% 17.67% -
ROE 2.66% 13.60% 10.99% 6.74% 2.90% 9.82% 7.99% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.33 51.73 40.86 25.46 11.09 43.57 33.45 -51.37%
EPS 2.05 11.04 8.71 5.42 2.24 7.76 5.91 -50.60%
DPS 0.00 12.30 0.00 4.50 0.00 9.00 0.00 -
NAPS 0.77 0.81 0.79 0.80 0.77 0.79 0.74 2.68%
Adjusted Per Share Value based on latest NOSH - 120,500
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2.77 12.64 9.98 6.22 2.71 10.60 8.13 -51.18%
EPS 0.50 2.69 2.12 1.32 0.55 1.89 1.44 -50.56%
DPS 0.00 3.01 0.00 1.10 0.00 2.19 0.00 -
NAPS 0.1881 0.1979 0.193 0.1955 0.1881 0.1921 0.1799 3.01%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.12 1.04 1.05 0.90 0.82 0.73 0.75 -
P/RPS 9.89 2.01 2.57 3.54 7.40 1.68 2.24 168.88%
P/EPS 54.66 9.44 12.09 16.68 36.76 9.41 12.69 164.49%
EY 1.83 10.59 8.27 5.99 2.72 10.63 7.88 -62.18%
DY 0.00 11.83 0.00 5.00 0.00 12.33 0.00 -
P/NAPS 1.45 1.28 1.33 1.13 1.06 0.92 1.01 27.23%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 16/05/13 26/02/13 20/11/12 30/07/12 21/05/12 29/02/12 25/11/11 -
Price 1.07 1.07 1.02 1.22 0.77 0.82 0.75 -
P/RPS 9.45 2.07 2.50 4.79 6.94 1.88 2.24 160.86%
P/EPS 52.22 9.71 11.75 22.61 34.52 10.57 12.69 156.57%
EY 1.91 10.29 8.51 4.42 2.90 9.46 7.88 -61.09%
DY 0.00 11.50 0.00 3.69 0.00 10.98 0.00 -
P/NAPS 1.39 1.32 1.29 1.53 1.00 1.04 1.01 23.70%

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