[HEXRTL] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
21-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -251.39%
YoY- -156.83%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 39,691 25,838 11,367 44,535 34,610 24,617 13,779 102.05%
PBT -1,413 804 294 1,998 2,842 2,340 2,106 -
Tax -38 -433 -200 -878 -836 -623 -584 -83.74%
NP -1,451 371 94 1,120 2,006 1,717 1,522 -
-
NP to SH -1,140 753 254 1,164 2,006 1,717 1,522 -
-
Tax Rate - 53.86% 68.03% 43.94% 29.42% 26.62% 27.73% -
Total Cost 41,142 25,467 11,273 43,415 32,604 22,900 12,257 123.68%
-
Net Worth 207,195 157,905 170,719 151,751 151,739 151,634 148,848 24.59%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - 20,865 20,864 20,849 13,644 -
Div Payout % - - - 1,792.59% 1,040.09% 1,214.31% 896.48% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 207,195 157,905 170,719 151,751 151,739 151,634 148,848 24.59%
NOSH 493,190 413,377 379,377 379,377 379,377 379,290 248,606 57.68%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin -3.66% 1.44% 0.83% 2.51% 5.80% 6.97% 11.05% -
ROE -0.55% 0.48% 0.15% 0.77% 1.32% 1.13% 1.02% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 8.05 6.71 3.00 11.74 9.12 6.49 5.55 28.04%
EPS -0.27 0.20 0.07 0.31 0.53 0.46 0.61 -
DPS 0.00 0.00 0.00 5.50 5.50 5.50 5.50 -
NAPS 0.42 0.41 0.45 0.40 0.40 0.40 0.60 -21.11%
Adjusted Per Share Value based on latest NOSH - 493,190
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 8.05 5.24 2.30 9.03 7.02 4.99 2.79 102.28%
EPS -0.23 0.15 0.05 0.24 0.41 0.35 0.31 -
DPS 0.00 0.00 0.00 4.23 4.23 4.23 2.77 -
NAPS 0.4201 0.3202 0.3462 0.3077 0.3077 0.3075 0.3018 24.59%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.455 0.675 0.45 0.50 0.455 0.425 0.90 -
P/RPS 5.66 10.06 15.02 4.26 4.99 6.54 16.20 -50.29%
P/EPS -196.90 345.24 672.13 162.96 86.04 93.83 146.70 -
EY -0.51 0.29 0.15 0.61 1.16 1.07 0.68 -
DY 0.00 0.00 0.00 11.00 12.09 12.94 6.11 -
P/NAPS 1.08 1.65 1.00 1.25 1.14 1.06 1.50 -19.61%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 21/11/24 30/08/24 29/05/24 29/02/24 22/11/23 23/08/23 25/05/23 -
Price 0.475 0.475 0.57 0.485 0.42 0.56 0.495 -
P/RPS 5.90 7.08 19.02 4.13 4.60 8.62 8.91 -23.97%
P/EPS -205.55 242.95 851.36 158.07 79.42 123.64 80.68 -
EY -0.49 0.41 0.12 0.63 1.26 0.81 1.24 -
DY 0.00 0.00 0.00 11.34 13.10 9.82 11.11 -
P/NAPS 1.13 1.16 1.27 1.21 1.05 1.40 0.83 22.76%

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