[HEXRTL] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 47.77%
YoY- 4.49%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 22,131 10,774 57,327 42,624 28,194 13,291 59,171 -48.11%
PBT 3,726 1,548 13,167 10,891 7,226 3,500 14,525 -59.66%
Tax -374 -166 -1,858 -2,229 -1,364 -491 -3,345 -76.82%
NP 3,352 1,382 11,309 8,662 5,862 3,009 11,180 -55.23%
-
NP to SH 3,352 1,382 11,309 8,662 5,862 3,009 11,180 -55.23%
-
Tax Rate 10.04% 10.72% 14.11% 20.47% 18.88% 14.03% 23.03% -
Total Cost 18,779 9,392 46,018 33,962 22,332 10,282 47,991 -46.53%
-
Net Worth 85,608 87,726 86,714 84,331 81,851 84,251 80,544 4.15%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,419 - - - 5,409 -
Div Payout % - - 47.92% - - - 48.39% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 85,608 87,726 86,714 84,331 81,851 84,251 80,544 4.15%
NOSH 120,575 120,173 120,436 120,472 120,369 120,360 120,215 0.19%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.15% 12.83% 19.73% 20.32% 20.79% 22.64% 18.89% -
ROE 3.92% 1.58% 13.04% 10.27% 7.16% 3.57% 13.88% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.35 8.97 47.60 35.38 23.42 11.04 49.22 -48.23%
EPS 2.78 1.15 9.39 7.19 4.87 2.50 9.30 -55.32%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 0.71 0.73 0.72 0.70 0.68 0.70 0.67 3.94%
Adjusted Per Share Value based on latest NOSH - 120,689
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.49 2.18 11.62 8.64 5.72 2.69 12.00 -48.10%
EPS 0.68 0.28 2.29 1.76 1.19 0.61 2.27 -55.26%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 1.10 -
NAPS 0.1736 0.1779 0.1758 0.171 0.166 0.1708 0.1633 4.16%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.61 0.70 0.69 0.97 1.04 1.14 0.93 -
P/RPS 3.32 7.81 1.45 2.74 4.44 10.32 1.89 45.63%
P/EPS 21.94 60.87 7.35 13.49 21.36 45.60 10.00 68.92%
EY 4.56 1.64 13.61 7.41 4.68 2.19 10.00 -40.78%
DY 0.00 0.00 6.52 0.00 0.00 0.00 4.84 -
P/NAPS 0.86 0.96 0.96 1.39 1.53 1.63 1.39 -27.41%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 21/05/08 25/02/08 16/11/07 17/08/07 12/06/07 26/02/07 -
Price 0.54 0.65 0.73 0.80 0.99 1.05 1.02 -
P/RPS 2.94 7.25 1.53 2.26 4.23 9.51 2.07 26.37%
P/EPS 19.42 56.52 7.77 11.13 20.33 42.00 10.97 46.39%
EY 5.15 1.77 12.86 8.99 4.92 2.38 9.12 -31.70%
DY 0.00 0.00 6.16 0.00 0.00 0.00 4.41 -
P/NAPS 0.76 0.89 1.01 1.14 1.46 1.50 1.52 -37.03%

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