[HEXRTL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
12-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -73.09%
YoY- -5.88%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 57,327 42,624 28,194 13,291 59,171 45,078 30,643 51.65%
PBT 13,167 10,891 7,226 3,500 14,525 10,898 7,350 47.34%
Tax -1,858 -2,229 -1,364 -491 -3,345 -2,608 -1,791 2.47%
NP 11,309 8,662 5,862 3,009 11,180 8,290 5,559 60.34%
-
NP to SH 11,309 8,662 5,862 3,009 11,180 8,290 5,559 60.34%
-
Tax Rate 14.11% 20.47% 18.88% 14.03% 23.03% 23.93% 24.37% -
Total Cost 46,018 33,962 22,332 10,282 47,991 36,788 25,084 49.69%
-
Net Worth 86,714 84,331 81,851 84,251 80,544 78,207 75,640 9.50%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,419 - - - 5,409 - - -
Div Payout % 47.92% - - - 48.39% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 86,714 84,331 81,851 84,251 80,544 78,207 75,640 9.50%
NOSH 120,436 120,472 120,369 120,360 120,215 120,319 120,064 0.20%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 19.73% 20.32% 20.79% 22.64% 18.89% 18.39% 18.14% -
ROE 13.04% 10.27% 7.16% 3.57% 13.88% 10.60% 7.35% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 47.60 35.38 23.42 11.04 49.22 37.47 25.52 51.35%
EPS 9.39 7.19 4.87 2.50 9.30 6.89 4.63 60.01%
DPS 4.50 0.00 0.00 0.00 4.50 0.00 0.00 -
NAPS 0.72 0.70 0.68 0.70 0.67 0.65 0.63 9.28%
Adjusted Per Share Value based on latest NOSH - 120,360
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.62 8.64 5.72 2.69 12.00 9.14 6.21 51.67%
EPS 2.29 1.76 1.19 0.61 2.27 1.68 1.13 59.93%
DPS 1.10 0.00 0.00 0.00 1.10 0.00 0.00 -
NAPS 0.1758 0.171 0.166 0.1708 0.1633 0.1586 0.1534 9.48%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.69 0.97 1.04 1.14 0.93 1.02 1.12 -
P/RPS 1.45 2.74 4.44 10.32 1.89 2.72 4.39 -52.12%
P/EPS 7.35 13.49 21.36 45.60 10.00 14.80 24.19 -54.70%
EY 13.61 7.41 4.68 2.19 10.00 6.75 4.13 120.96%
DY 6.52 0.00 0.00 0.00 4.84 0.00 0.00 -
P/NAPS 0.96 1.39 1.53 1.63 1.39 1.57 1.78 -33.66%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 16/11/07 17/08/07 12/06/07 26/02/07 13/11/06 17/08/06 -
Price 0.73 0.80 0.99 1.05 1.02 0.99 1.04 -
P/RPS 1.53 2.26 4.23 9.51 2.07 2.64 4.07 -47.81%
P/EPS 7.77 11.13 20.33 42.00 10.97 14.37 22.46 -50.62%
EY 12.86 8.99 4.92 2.38 9.12 6.96 4.45 102.49%
DY 6.16 0.00 0.00 0.00 4.41 0.00 0.00 -
P/NAPS 1.01 1.14 1.46 1.50 1.52 1.52 1.65 -27.84%

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