[HEXRTL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 37.85%
YoY- -35.23%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 29,919 12,505 52,370 40,020 27,670 13,651 62,329 -38.77%
PBT 7,276 3,043 12,091 8,951 6,467 3,270 17,100 -43.51%
Tax -1,770 -738 -2,957 -2,173 -1,550 -801 -3,828 -40.28%
NP 5,506 2,305 9,134 6,778 4,917 2,469 13,272 -44.46%
-
NP to SH 5,506 2,305 9,134 6,778 4,917 2,469 13,272 -44.46%
-
Tax Rate 24.33% 24.25% 24.46% 24.28% 23.97% 24.50% 22.39% -
Total Cost 24,413 10,200 43,236 33,242 22,753 11,182 49,057 -37.28%
-
Net Worth 95,195 92,784 95,195 92,784 95,195 92,784 97,605 -1.65%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,820 - 9,640 - 4,820 - 14,821 -52.80%
Div Payout % 87.54% - 105.54% - 98.03% - 111.67% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 95,195 92,784 95,195 92,784 95,195 92,784 97,605 -1.65%
NOSH 120,500 120,500 120,500 120,500 120,500 120,500 120,500 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.40% 18.43% 17.44% 16.94% 17.77% 18.09% 21.29% -
ROE 5.78% 2.48% 9.60% 7.31% 5.17% 2.66% 13.60% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.83 10.38 43.46 33.21 22.96 11.33 51.73 -38.77%
EPS 4.57 1.91 7.58 5.62 4.08 2.05 11.04 -44.54%
DPS 4.00 0.00 8.00 0.00 4.00 0.00 12.30 -52.80%
NAPS 0.79 0.77 0.79 0.77 0.79 0.77 0.81 -1.65%
Adjusted Per Share Value based on latest NOSH - 120,500
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 6.07 2.54 10.62 8.11 5.61 2.77 12.64 -38.75%
EPS 1.12 0.47 1.85 1.37 1.00 0.50 2.69 -44.33%
DPS 0.98 0.00 1.95 0.00 0.98 0.00 3.01 -52.77%
NAPS 0.193 0.1881 0.193 0.1881 0.193 0.1881 0.1979 -1.66%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.14 1.22 1.09 1.20 1.09 1.12 1.04 -
P/RPS 4.59 11.76 2.51 3.61 4.75 9.89 2.01 73.67%
P/EPS 24.95 63.78 14.38 21.33 26.71 54.66 9.44 91.50%
EY 4.01 1.57 6.95 4.69 3.74 1.83 10.59 -47.75%
DY 3.51 0.00 7.34 0.00 3.67 0.00 11.83 -55.61%
P/NAPS 1.44 1.58 1.38 1.56 1.38 1.45 1.28 8.19%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 09/05/14 27/02/14 21/11/13 21/08/13 16/05/13 26/02/13 -
Price 1.14 1.19 1.23 1.18 1.19 1.07 1.07 -
P/RPS 4.59 11.47 2.83 3.55 5.18 9.45 2.07 70.29%
P/EPS 24.95 62.21 16.23 20.98 29.16 52.22 9.71 87.92%
EY 4.01 1.61 6.16 4.77 3.43 1.91 10.29 -46.73%
DY 3.51 0.00 6.50 0.00 3.36 0.00 11.50 -54.76%
P/NAPS 1.44 1.55 1.56 1.53 1.51 1.39 1.32 5.98%

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