[HEXRTL] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 29.88%
YoY- -30.93%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 31,468 19,921 8,911 47,409 37,346 22,131 10,774 104.19%
PBT 6,426 3,657 1,283 8,213 6,445 3,726 1,548 158.06%
Tax -872 -355 -132 -396 -424 -374 -166 201.87%
NP 5,554 3,302 1,151 7,817 6,021 3,352 1,382 152.55%
-
NP to SH 5,560 3,308 1,157 7,811 6,014 3,352 1,382 152.74%
-
Tax Rate 13.57% 9.71% 10.29% 4.82% 6.58% 10.04% 10.72% -
Total Cost 25,914 16,619 7,760 39,592 31,325 18,779 9,392 96.59%
-
Net Worth 91,265 88,692 90,390 88,925 87,804 85,608 87,726 2.66%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,605 - - - -
Div Payout % - - - 46.15% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 91,265 88,692 90,390 88,925 87,804 85,608 87,726 2.66%
NOSH 120,086 119,855 120,520 120,169 120,280 120,575 120,173 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 17.65% 16.58% 12.92% 16.49% 16.12% 15.15% 12.83% -
ROE 6.09% 3.73% 1.28% 8.78% 6.85% 3.92% 1.58% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 26.20 16.62 7.39 39.45 31.05 18.35 8.97 104.20%
EPS 4.63 2.76 0.96 6.50 5.00 2.78 1.15 152.86%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.75 0.74 0.73 0.71 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 119,800
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 6.38 4.04 1.81 9.61 7.57 4.49 2.18 104.46%
EPS 1.13 0.67 0.23 1.58 1.22 0.68 0.28 153.26%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.1851 0.1798 0.1833 0.1803 0.178 0.1736 0.1779 2.67%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.45 0.40 0.37 0.39 0.47 0.61 0.70 -
P/RPS 1.72 2.41 5.00 0.99 1.51 3.32 7.81 -63.49%
P/EPS 9.72 14.49 38.54 6.00 9.40 21.94 60.87 -70.53%
EY 10.29 6.90 2.59 16.67 10.64 4.56 1.64 239.80%
DY 0.00 0.00 0.00 7.69 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.49 0.53 0.64 0.86 0.96 -27.69%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 20/08/09 21/05/09 25/02/09 27/11/08 19/08/08 21/05/08 -
Price 0.45 0.43 0.40 0.34 0.60 0.54 0.65 -
P/RPS 1.72 2.59 5.41 0.86 1.93 2.94 7.25 -61.64%
P/EPS 9.72 15.58 41.67 5.23 12.00 19.42 56.52 -69.04%
EY 10.29 6.42 2.40 19.12 8.33 5.15 1.77 222.97%
DY 0.00 0.00 0.00 8.82 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.53 0.46 0.82 0.76 0.89 -23.95%

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