[HEXRTL] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 34.86%
YoY- -25.23%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 42,624 28,194 13,291 59,171 45,078 30,643 14,988 100.59%
PBT 10,891 7,226 3,500 14,525 10,898 7,350 4,341 84.53%
Tax -2,229 -1,364 -491 -3,345 -2,608 -1,791 -1,144 55.93%
NP 8,662 5,862 3,009 11,180 8,290 5,559 3,197 94.23%
-
NP to SH 8,662 5,862 3,009 11,180 8,290 5,559 3,197 94.23%
-
Tax Rate 20.47% 18.88% 14.03% 23.03% 23.93% 24.37% 26.35% -
Total Cost 33,962 22,332 10,282 47,991 36,788 25,084 11,791 102.30%
-
Net Worth 84,331 81,851 84,251 80,544 78,207 75,640 76,927 6.31%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 5,409 - - - -
Div Payout % - - - 48.39% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 84,331 81,851 84,251 80,544 78,207 75,640 76,927 6.31%
NOSH 120,472 120,369 120,360 120,215 120,319 120,064 99,906 13.27%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 20.32% 20.79% 22.64% 18.89% 18.39% 18.14% 21.33% -
ROE 10.27% 7.16% 3.57% 13.88% 10.60% 7.35% 4.16% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 35.38 23.42 11.04 49.22 37.47 25.52 15.00 77.09%
EPS 7.19 4.87 2.50 9.30 6.89 4.63 3.20 71.46%
DPS 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 0.70 0.68 0.70 0.67 0.65 0.63 0.77 -6.15%
Adjusted Per Share Value based on latest NOSH - 120,416
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.64 5.72 2.69 12.00 9.14 6.21 3.04 100.51%
EPS 1.76 1.19 0.61 2.27 1.68 1.13 0.65 94.14%
DPS 0.00 0.00 0.00 1.10 0.00 0.00 0.00 -
NAPS 0.171 0.166 0.1708 0.1633 0.1586 0.1534 0.156 6.30%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.97 1.04 1.14 0.93 1.02 1.12 1.41 -
P/RPS 2.74 4.44 10.32 1.89 2.72 4.39 9.40 -56.00%
P/EPS 13.49 21.36 45.60 10.00 14.80 24.19 44.06 -54.54%
EY 7.41 4.68 2.19 10.00 6.75 4.13 2.27 119.89%
DY 0.00 0.00 0.00 4.84 0.00 0.00 0.00 -
P/NAPS 1.39 1.53 1.63 1.39 1.57 1.78 1.83 -16.73%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 16/11/07 17/08/07 12/06/07 26/02/07 13/11/06 17/08/06 26/05/06 -
Price 0.80 0.99 1.05 1.02 0.99 1.04 1.20 -
P/RPS 2.26 4.23 9.51 2.07 2.64 4.07 8.00 -56.91%
P/EPS 11.13 20.33 42.00 10.97 14.37 22.46 37.50 -55.47%
EY 8.99 4.92 2.38 9.12 6.96 4.45 2.67 124.48%
DY 0.00 0.00 0.00 4.41 0.00 0.00 0.00 -
P/NAPS 1.14 1.46 1.50 1.52 1.52 1.65 1.56 -18.85%

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