[HEXRTL] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -24.73%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 17,935 14,964 11,311 10,476 12,406 12,404 0 -
PBT 5,606 4,774 3,791 3,532 4,205 3,655 0 -
Tax -1,108 -875 -781 -750 -1,579 -366 0 -
NP 4,498 3,899 3,010 2,782 2,626 3,289 0 -
-
NP to SH 4,498 3,899 3,010 2,782 3,696 3,289 0 -
-
Tax Rate 19.76% 18.33% 20.60% 21.23% 37.55% 10.01% - -
Total Cost 13,437 11,065 8,301 7,694 9,780 9,115 0 -
-
Net Worth 69,968 69,982 68,000 64,880 33,106 46,414 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 3,498 - - 2,457 - - - -
Div Payout % 77.78% - - 88.34% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 69,968 69,982 68,000 64,880 33,106 46,414 0 -
NOSH 99,955 99,974 100,000 98,303 54,273 80,024 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 25.08% 26.06% 26.61% 26.56% 21.17% 26.52% 0.00% -
ROE 6.43% 5.57% 4.43% 4.29% 11.16% 7.09% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 17.94 14.97 11.31 10.66 22.86 15.50 0.00 -
EPS 4.50 3.90 3.01 2.83 6.81 4.11 0.00 -
DPS 3.50 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.70 0.70 0.68 0.66 0.61 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 98,303
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 3.64 3.03 2.29 2.12 2.52 2.52 0.00 -
EPS 0.91 0.79 0.61 0.56 0.75 0.67 0.00 -
DPS 0.71 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1419 0.1419 0.1379 0.1316 0.0671 0.0941 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 - - - -
Price 1.41 1.34 1.42 1.40 0.00 0.00 0.00 -
P/RPS 7.86 8.95 12.55 13.14 0.00 0.00 0.00 -
P/EPS 31.33 34.36 47.18 49.47 0.00 0.00 0.00 -
EY 3.19 2.91 2.12 2.02 0.00 0.00 0.00 -
DY 2.48 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 2.01 1.91 2.09 2.12 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 24/11/05 16/08/05 26/05/05 25/02/05 17/11/04 01/11/04 - -
Price 1.30 1.39 1.31 1.51 1.34 0.00 0.00 -
P/RPS 7.25 9.29 11.58 14.17 5.86 0.00 0.00 -
P/EPS 28.89 35.64 43.52 53.36 19.68 0.00 0.00 -
EY 3.46 2.81 2.30 1.87 5.08 0.00 0.00 -
DY 2.69 0.00 0.00 1.66 0.00 0.00 0.00 -
P/NAPS 1.86 1.99 1.93 2.29 2.20 0.00 0.00 -

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