[HEXRTL] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 85.91%
YoY- 9.19%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 12,333 10,984 11,547 11,010 8,911 10,063 15,215 -13.07%
PBT 3,210 2,475 2,769 2,374 1,283 1,768 2,719 11.71%
Tax -208 165 -517 -223 -132 28 -50 158.88%
NP 3,002 2,640 2,252 2,151 1,151 1,796 2,669 8.16%
-
NP to SH 3,002 2,640 2,252 2,151 1,157 1,797 2,662 8.35%
-
Tax Rate 6.48% -6.67% 18.67% 9.39% 10.29% -1.58% 1.84% -
Total Cost 9,331 8,344 9,295 8,859 7,760 8,267 12,546 -17.92%
-
Net Worth 97,264 93,565 91,038 88,924 90,390 88,652 87,534 7.28%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 8,396 - - - 3,594 - -
Div Payout % - 318.06% - - - 200.00% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 97,264 93,565 91,038 88,924 90,390 88,652 87,534 7.28%
NOSH 120,080 119,955 119,787 120,167 120,520 119,800 119,909 0.09%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 24.34% 24.03% 19.50% 19.54% 12.92% 17.85% 17.54% -
ROE 3.09% 2.82% 2.47% 2.42% 1.28% 2.03% 3.04% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 10.27 9.16 9.64 9.16 7.39 8.40 12.69 -13.16%
EPS 2.50 2.20 1.88 1.79 0.96 1.50 2.22 8.24%
DPS 0.00 7.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.81 0.78 0.76 0.74 0.75 0.74 0.73 7.18%
Adjusted Per Share Value based on latest NOSH - 120,167
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 2.50 2.23 2.34 2.23 1.81 2.04 3.09 -13.18%
EPS 0.61 0.54 0.46 0.44 0.23 0.36 0.54 8.47%
DPS 0.00 1.70 0.00 0.00 0.00 0.73 0.00 -
NAPS 0.1972 0.1897 0.1846 0.1803 0.1833 0.1798 0.1775 7.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.62 0.45 0.45 0.40 0.37 0.39 0.47 -
P/RPS 6.04 4.91 4.67 4.37 5.00 4.64 3.70 38.68%
P/EPS 24.80 20.45 23.94 22.35 38.54 26.00 21.17 11.13%
EY 4.03 4.89 4.18 4.48 2.59 3.85 4.72 -10.00%
DY 0.00 15.56 0.00 0.00 0.00 7.69 0.00 -
P/NAPS 0.77 0.58 0.59 0.54 0.49 0.53 0.64 13.13%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 25/02/10 26/11/09 20/08/09 21/05/09 25/02/09 27/11/08 -
Price 0.73 0.56 0.45 0.43 0.40 0.34 0.60 -
P/RPS 7.11 6.12 4.67 4.69 5.41 4.05 4.73 31.25%
P/EPS 29.20 25.45 23.94 24.02 41.67 22.67 27.03 5.28%
EY 3.42 3.93 4.18 4.16 2.40 4.41 3.70 -5.11%
DY 0.00 12.50 0.00 0.00 0.00 8.82 0.00 -
P/NAPS 0.90 0.72 0.59 0.58 0.53 0.46 0.82 6.40%

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