[HEXRTL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -63.39%
YoY- 159.46%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 56,777 39,129 24,838 12,333 42,452 31,468 19,921 100.63%
PBT 13,063 9,274 6,113 3,210 8,901 6,426 3,657 133.13%
Tax -1,209 -594 -379 -208 -707 -872 -355 125.85%
NP 11,854 8,680 5,734 3,002 8,194 5,554 3,302 133.90%
-
NP to SH 11,854 8,680 5,734 3,002 8,200 5,560 3,308 133.62%
-
Tax Rate 9.26% 6.41% 6.20% 6.48% 7.94% 13.57% 9.71% -
Total Cost 44,923 30,449 19,104 9,331 34,258 25,914 16,619 93.69%
-
Net Worth 92,384 88,840 91,168 97,264 93,634 91,265 88,692 2.74%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 7,498 - 4,798 - 8,403 - - -
Div Payout % 63.26% - 83.68% - 102.48% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 92,384 88,840 91,168 97,264 93,634 91,265 88,692 2.74%
NOSH 119,979 120,055 119,958 120,080 120,043 120,086 119,855 0.06%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 20.88% 22.18% 23.09% 24.34% 19.30% 17.65% 16.58% -
ROE 12.83% 9.77% 6.29% 3.09% 8.76% 6.09% 3.73% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 47.32 32.59 20.71 10.27 35.36 26.20 16.62 100.50%
EPS 9.88 7.23 4.78 2.50 6.83 4.63 2.76 133.46%
DPS 6.25 0.00 4.00 0.00 7.00 0.00 0.00 -
NAPS 0.77 0.74 0.76 0.81 0.78 0.76 0.74 2.67%
Adjusted Per Share Value based on latest NOSH - 120,080
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.51 7.93 5.04 2.50 8.61 6.38 4.04 100.58%
EPS 2.40 1.76 1.16 0.61 1.66 1.13 0.67 133.56%
DPS 1.52 0.00 0.97 0.00 1.70 0.00 0.00 -
NAPS 0.1873 0.1801 0.1849 0.1972 0.1899 0.1851 0.1798 2.75%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.71 0.74 0.64 0.62 0.45 0.45 0.40 -
P/RPS 1.50 2.27 3.09 6.04 1.27 1.72 2.41 -27.03%
P/EPS 7.19 10.24 13.39 24.80 6.59 9.72 14.49 -37.24%
EY 13.92 9.77 7.47 4.03 15.18 10.29 6.90 59.45%
DY 8.80 0.00 6.25 0.00 15.56 0.00 0.00 -
P/NAPS 0.92 1.00 0.84 0.77 0.58 0.59 0.54 42.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 19/08/10 20/05/10 25/02/10 26/11/09 20/08/09 -
Price 0.74 0.67 0.68 0.73 0.56 0.45 0.43 -
P/RPS 1.56 2.06 3.28 7.11 1.58 1.72 2.59 -28.61%
P/EPS 7.49 9.27 14.23 29.20 8.20 9.72 15.58 -38.54%
EY 13.35 10.79 7.03 3.42 12.20 10.29 6.42 62.69%
DY 8.45 0.00 5.88 0.00 12.50 0.00 0.00 -
P/NAPS 0.96 0.91 0.89 0.90 0.72 0.59 0.58 39.79%

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