[HEXRTL] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
19-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -8.99%
YoY- 27.01%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 14,765 17,648 14,291 12,505 12,333 10,984 11,547 17.82%
PBT 3,718 3,789 3,161 2,903 3,210 2,475 2,769 21.73%
Tax -682 -615 -215 -171 -208 165 -517 20.30%
NP 3,036 3,174 2,946 2,732 3,002 2,640 2,252 22.05%
-
NP to SH 3,036 3,174 2,946 2,732 3,002 2,640 2,252 22.05%
-
Tax Rate 18.34% 16.23% 6.80% 5.89% 6.48% -6.67% 18.67% -
Total Cost 11,729 14,474 11,345 9,773 9,331 8,344 9,295 16.78%
-
Net Worth 90,000 92,574 88,981 91,066 97,264 93,565 91,038 -0.76%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 7,514 - 4,792 - 8,396 - -
Div Payout % - 236.74% - 175.44% - 318.06% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 90,000 92,574 88,981 91,066 97,264 93,565 91,038 -0.76%
NOSH 120,000 120,227 120,244 119,824 120,080 119,955 119,787 0.11%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 20.56% 17.99% 20.61% 21.85% 24.34% 24.03% 19.50% -
ROE 3.37% 3.43% 3.31% 3.00% 3.09% 2.82% 2.47% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 12.30 14.68 11.88 10.44 10.27 9.16 9.64 17.65%
EPS 2.53 2.64 2.45 2.28 2.50 2.20 1.88 21.91%
DPS 0.00 6.25 0.00 4.00 0.00 7.00 0.00 -
NAPS 0.75 0.77 0.74 0.76 0.81 0.78 0.76 -0.87%
Adjusted Per Share Value based on latest NOSH - 119,824
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 2.99 3.58 2.90 2.54 2.50 2.23 2.34 17.77%
EPS 0.62 0.64 0.60 0.55 0.61 0.54 0.46 22.03%
DPS 0.00 1.52 0.00 0.97 0.00 1.70 0.00 -
NAPS 0.1825 0.1877 0.1804 0.1846 0.1972 0.1897 0.1846 -0.76%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.81 0.71 0.74 0.64 0.62 0.45 0.45 -
P/RPS 6.58 4.84 6.23 6.13 6.04 4.91 4.67 25.70%
P/EPS 32.02 26.89 30.20 28.07 24.80 20.45 23.94 21.41%
EY 3.12 3.72 3.31 3.56 4.03 4.89 4.18 -17.73%
DY 0.00 8.80 0.00 6.25 0.00 15.56 0.00 -
P/NAPS 1.08 0.92 1.00 0.84 0.77 0.58 0.59 49.69%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 29/11/10 19/08/10 20/05/10 25/02/10 26/11/09 -
Price 0.73 0.74 0.67 0.68 0.73 0.56 0.45 -
P/RPS 5.93 5.04 5.64 6.52 7.11 6.12 4.67 17.27%
P/EPS 28.85 28.03 27.35 29.82 29.20 25.45 23.94 13.25%
EY 3.47 3.57 3.66 3.35 3.42 3.93 4.18 -11.68%
DY 0.00 8.45 0.00 5.88 0.00 12.50 0.00 -
P/NAPS 0.97 0.96 0.91 0.89 0.90 0.72 0.59 39.34%

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