[HEXRTL] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -32.49%
YoY- -32.11%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 11,547 11,010 8,911 10,063 15,215 11,357 10,774 4.72%
PBT 2,769 2,374 1,283 1,768 2,719 2,178 1,548 47.30%
Tax -517 -223 -132 28 -50 -208 -166 113.11%
NP 2,252 2,151 1,151 1,796 2,669 1,970 1,382 38.43%
-
NP to SH 2,252 2,151 1,157 1,797 2,662 1,970 1,382 38.43%
-
Tax Rate 18.67% 9.39% 10.29% -1.58% 1.84% 9.55% 10.72% -
Total Cost 9,295 8,859 7,760 8,267 12,546 9,387 9,392 -0.68%
-
Net Worth 91,038 88,924 90,390 88,652 87,534 85,286 87,726 2.49%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,594 - - - -
Div Payout % - - - 200.00% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 91,038 88,924 90,390 88,652 87,534 85,286 87,726 2.49%
NOSH 119,787 120,167 120,520 119,800 119,909 120,121 120,173 -0.21%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 19.50% 19.54% 12.92% 17.85% 17.54% 17.35% 12.83% -
ROE 2.47% 2.42% 1.28% 2.03% 3.04% 2.31% 1.58% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 9.64 9.16 7.39 8.40 12.69 9.45 8.97 4.91%
EPS 1.88 1.79 0.96 1.50 2.22 1.64 1.15 38.73%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.76 0.74 0.75 0.74 0.73 0.71 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 119,800
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.34 2.23 1.81 2.04 3.09 2.30 2.18 4.83%
EPS 0.46 0.44 0.23 0.36 0.54 0.40 0.28 39.18%
DPS 0.00 0.00 0.00 0.73 0.00 0.00 0.00 -
NAPS 0.1846 0.1803 0.1833 0.1798 0.1775 0.1729 0.1779 2.49%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.45 0.40 0.37 0.39 0.47 0.61 0.70 -
P/RPS 4.67 4.37 5.00 4.64 3.70 6.45 7.81 -29.00%
P/EPS 23.94 22.35 38.54 26.00 21.17 37.20 60.87 -46.28%
EY 4.18 4.48 2.59 3.85 4.72 2.69 1.64 86.48%
DY 0.00 0.00 0.00 7.69 0.00 0.00 0.00 -
P/NAPS 0.59 0.54 0.49 0.53 0.64 0.86 0.96 -27.69%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 20/08/09 21/05/09 25/02/09 27/11/08 19/08/08 21/05/08 -
Price 0.45 0.43 0.40 0.34 0.60 0.54 0.65 -
P/RPS 4.67 4.69 5.41 4.05 4.73 5.71 7.25 -25.39%
P/EPS 23.94 24.02 41.67 22.67 27.03 32.93 56.52 -43.57%
EY 4.18 4.16 2.40 4.41 3.70 3.04 1.77 77.24%
DY 0.00 0.00 0.00 8.82 0.00 0.00 0.00 -
P/NAPS 0.59 0.58 0.53 0.46 0.82 0.76 0.89 -23.95%

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