[HEXRTL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
09-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -74.76%
YoY- -6.64%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 58,406 42,605 29,919 12,505 52,370 40,020 27,670 64.32%
PBT 13,344 9,867 7,276 3,043 12,091 8,951 6,467 61.86%
Tax -3,228 -2,308 -1,770 -738 -2,957 -2,173 -1,550 62.86%
NP 10,116 7,559 5,506 2,305 9,134 6,778 4,917 61.54%
-
NP to SH 10,116 7,559 5,506 2,305 9,134 6,778 4,917 61.54%
-
Tax Rate 24.19% 23.39% 24.33% 24.25% 24.46% 24.28% 23.97% -
Total Cost 48,290 35,046 24,413 10,200 43,236 33,242 22,753 64.92%
-
Net Worth 95,195 92,784 95,195 92,784 95,195 92,784 95,195 0.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 9,640 - 4,820 - 9,640 - 4,820 58.53%
Div Payout % 95.29% - 87.54% - 105.54% - 98.03% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 95,195 92,784 95,195 92,784 95,195 92,784 95,195 0.00%
NOSH 120,500 120,500 120,500 120,500 120,500 120,500 120,500 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 17.32% 17.74% 18.40% 18.43% 17.44% 16.94% 17.77% -
ROE 10.63% 8.15% 5.78% 2.48% 9.60% 7.31% 5.17% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 48.47 35.36 24.83 10.38 43.46 33.21 22.96 64.33%
EPS 8.40 6.27 4.57 1.91 7.58 5.62 4.08 61.62%
DPS 8.00 0.00 4.00 0.00 8.00 0.00 4.00 58.53%
NAPS 0.79 0.77 0.79 0.77 0.79 0.77 0.79 0.00%
Adjusted Per Share Value based on latest NOSH - 120,500
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 11.84 8.64 6.07 2.54 10.62 8.11 5.61 64.31%
EPS 2.05 1.53 1.12 0.47 1.85 1.37 1.00 61.16%
DPS 1.95 0.00 0.98 0.00 1.95 0.00 0.98 58.00%
NAPS 0.193 0.1881 0.193 0.1881 0.193 0.1881 0.193 0.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.20 1.18 1.14 1.22 1.09 1.20 1.09 -
P/RPS 2.48 3.34 4.59 11.76 2.51 3.61 4.75 -35.08%
P/EPS 14.29 18.81 24.95 63.78 14.38 21.33 26.71 -34.02%
EY 7.00 5.32 4.01 1.57 6.95 4.69 3.74 51.70%
DY 6.67 0.00 3.51 0.00 7.34 0.00 3.67 48.76%
P/NAPS 1.52 1.53 1.44 1.58 1.38 1.56 1.38 6.63%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 28/11/14 20/08/14 09/05/14 27/02/14 21/11/13 21/08/13 -
Price 1.28 1.19 1.14 1.19 1.23 1.18 1.19 -
P/RPS 2.64 3.37 4.59 11.47 2.83 3.55 5.18 -36.11%
P/EPS 15.25 18.97 24.95 62.21 16.23 20.98 29.16 -35.01%
EY 6.56 5.27 4.01 1.61 6.16 4.77 3.43 53.89%
DY 6.25 0.00 3.51 0.00 6.50 0.00 3.36 51.07%
P/NAPS 1.62 1.55 1.44 1.55 1.56 1.53 1.51 4.78%

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