[HEXRTL] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 37.29%
YoY- 11.52%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 27,441 13,911 58,406 42,605 29,919 12,505 52,370 -35.08%
PBT 7,010 3,638 13,344 9,867 7,276 3,043 12,091 -30.53%
Tax -1,806 -925 -3,228 -2,308 -1,770 -738 -2,957 -28.07%
NP 5,204 2,713 10,116 7,559 5,506 2,305 9,134 -31.34%
-
NP to SH 5,204 2,713 10,116 7,559 5,506 2,305 9,134 -31.34%
-
Tax Rate 25.76% 25.43% 24.19% 23.39% 24.33% 24.25% 24.46% -
Total Cost 22,237 11,198 48,290 35,046 24,413 10,200 43,236 -35.88%
-
Net Worth 96,400 92,784 95,195 92,784 95,195 92,784 95,195 0.84%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 4,820 - 9,640 - 4,820 - 9,640 -37.08%
Div Payout % 92.62% - 95.29% - 87.54% - 105.54% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 96,400 92,784 95,195 92,784 95,195 92,784 95,195 0.84%
NOSH 120,500 120,500 120,500 120,500 120,500 120,500 120,500 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 18.96% 19.50% 17.32% 17.74% 18.40% 18.43% 17.44% -
ROE 5.40% 2.92% 10.63% 8.15% 5.78% 2.48% 9.60% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 22.77 11.54 48.47 35.36 24.83 10.38 43.46 -35.08%
EPS 4.32 2.25 8.40 6.27 4.57 1.91 7.58 -31.33%
DPS 4.00 0.00 8.00 0.00 4.00 0.00 8.00 -37.08%
NAPS 0.80 0.77 0.79 0.77 0.79 0.77 0.79 0.84%
Adjusted Per Share Value based on latest NOSH - 120,500
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 7.05 3.57 15.00 10.94 7.68 3.21 13.45 -35.06%
EPS 1.34 0.70 2.60 1.94 1.41 0.59 2.35 -31.30%
DPS 1.24 0.00 2.48 0.00 1.24 0.00 2.48 -37.08%
NAPS 0.2476 0.2383 0.2445 0.2383 0.2445 0.2383 0.2445 0.84%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.24 1.36 1.20 1.18 1.14 1.22 1.09 -
P/RPS 5.45 11.78 2.48 3.34 4.59 11.76 2.51 67.91%
P/EPS 28.71 60.41 14.29 18.81 24.95 63.78 14.38 58.75%
EY 3.48 1.66 7.00 5.32 4.01 1.57 6.95 -37.02%
DY 3.23 0.00 6.67 0.00 3.51 0.00 7.34 -42.23%
P/NAPS 1.55 1.77 1.52 1.53 1.44 1.58 1.38 8.07%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 21/05/15 16/02/15 28/11/14 20/08/14 09/05/14 27/02/14 -
Price 1.22 1.33 1.28 1.19 1.14 1.19 1.23 -
P/RPS 5.36 11.52 2.64 3.37 4.59 11.47 2.83 53.25%
P/EPS 28.25 59.07 15.25 18.97 24.95 62.21 16.23 44.84%
EY 3.54 1.69 6.56 5.27 4.01 1.61 6.16 -30.94%
DY 3.28 0.00 6.25 0.00 3.51 0.00 6.50 -36.69%
P/NAPS 1.53 1.73 1.62 1.55 1.44 1.55 1.56 -1.28%

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