[HEXRTL] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.86%
YoY- 2.53%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 11,357 10,774 14,703 14,430 14,903 13,291 14,093 -13.41%
PBT 2,178 1,548 2,276 3,665 3,726 3,500 3,627 -28.84%
Tax -208 -166 371 -865 -873 -491 -737 -57.00%
NP 1,970 1,382 2,647 2,800 2,853 3,009 2,890 -22.56%
-
NP to SH 1,970 1,382 2,647 2,800 2,853 3,009 2,890 -22.56%
-
Tax Rate 9.55% 10.72% -16.30% 23.60% 23.43% 14.03% 20.32% -
Total Cost 9,387 9,392 12,056 11,630 12,050 10,282 11,203 -11.13%
-
Net Worth 85,286 87,726 86,629 84,482 81,858 84,251 80,679 3.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 5,414 - - - 5,418 -
Div Payout % - - 204.55% - - - 187.50% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 85,286 87,726 86,629 84,482 81,858 84,251 80,679 3.77%
NOSH 120,121 120,173 120,318 120,689 120,379 120,360 120,416 -0.16%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 17.35% 12.83% 18.00% 19.40% 19.14% 22.64% 20.51% -
ROE 2.31% 1.58% 3.06% 3.31% 3.49% 3.57% 3.58% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.45 8.97 12.22 11.96 12.38 11.04 11.70 -13.28%
EPS 1.64 1.15 2.20 2.32 2.37 2.50 2.40 -22.43%
DPS 0.00 0.00 4.50 0.00 0.00 0.00 4.50 -
NAPS 0.71 0.73 0.72 0.70 0.68 0.70 0.67 3.94%
Adjusted Per Share Value based on latest NOSH - 120,689
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.30 2.18 2.98 2.93 3.02 2.69 2.86 -13.53%
EPS 0.40 0.28 0.54 0.57 0.58 0.61 0.59 -22.84%
DPS 0.00 0.00 1.10 0.00 0.00 0.00 1.10 -
NAPS 0.1729 0.1779 0.1757 0.1713 0.166 0.1708 0.1636 3.75%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.61 0.70 0.69 0.97 1.04 1.14 0.93 -
P/RPS 6.45 7.81 5.65 8.11 8.40 10.32 7.95 -13.02%
P/EPS 37.20 60.87 31.36 41.81 43.88 45.60 38.75 -2.68%
EY 2.69 1.64 3.19 2.39 2.28 2.19 2.58 2.82%
DY 0.00 0.00 6.52 0.00 0.00 0.00 4.84 -
P/NAPS 0.86 0.96 0.96 1.39 1.53 1.63 1.39 -27.41%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 21/05/08 25/02/08 16/11/07 17/08/07 12/06/07 26/02/07 -
Price 0.54 0.65 0.73 0.80 0.99 1.05 1.02 -
P/RPS 5.71 7.25 5.97 6.69 8.00 9.51 8.72 -24.61%
P/EPS 32.93 56.52 33.18 34.48 41.77 42.00 42.50 -15.65%
EY 3.04 1.77 3.01 2.90 2.39 2.38 2.35 18.74%
DY 0.00 0.00 6.16 0.00 0.00 0.00 4.41 -
P/NAPS 0.76 0.89 1.01 1.14 1.46 1.50 1.52 -37.03%

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