[HEXRTL] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 11.46%
YoY- 4.98%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 50,113 47,369 45,874 42,452 41,531 45,199 45,546 6.57%
PBT 11,749 11,357 10,828 8,901 8,194 8,144 7,948 29.73%
Tax -429 -731 -783 -707 -844 -377 -362 11.97%
NP 11,320 10,626 10,045 8,194 7,350 7,767 7,586 30.55%
-
NP to SH 11,320 10,626 10,045 8,200 7,357 7,767 7,586 30.55%
-
Tax Rate 3.65% 6.44% 7.23% 7.94% 10.30% 4.63% 4.55% -
Total Cost 38,793 36,743 35,829 34,258 34,181 37,432 37,960 1.45%
-
Net Worth 88,981 91,066 97,264 93,565 91,038 88,924 90,390 -1.04%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 13,189 13,189 8,396 8,396 3,594 3,594 3,594 137.72%
Div Payout % 116.52% 124.13% 83.59% 102.40% 48.85% 46.27% 47.38% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 88,981 91,066 97,264 93,565 91,038 88,924 90,390 -1.04%
NOSH 120,244 119,824 120,080 119,955 119,787 120,167 120,520 -0.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 22.59% 22.43% 21.90% 19.30% 17.70% 17.18% 16.66% -
ROE 12.72% 11.67% 10.33% 8.76% 8.08% 8.73% 8.39% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 41.68 39.53 38.20 35.39 34.67 37.61 37.79 6.74%
EPS 9.41 8.87 8.37 6.84 6.14 6.46 6.29 30.77%
DPS 11.00 11.00 7.00 7.00 3.00 3.00 3.00 137.59%
NAPS 0.74 0.76 0.81 0.78 0.76 0.74 0.75 -0.89%
Adjusted Per Share Value based on latest NOSH - 119,955
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 10.16 9.60 9.30 8.61 8.42 9.16 9.23 6.60%
EPS 2.30 2.15 2.04 1.66 1.49 1.57 1.54 30.62%
DPS 2.67 2.67 1.70 1.70 0.73 0.73 0.73 137.20%
NAPS 0.1804 0.1846 0.1972 0.1897 0.1846 0.1803 0.1833 -1.05%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.74 0.64 0.62 0.45 0.45 0.40 0.37 -
P/RPS 1.78 1.62 1.62 1.27 1.30 1.06 0.98 48.81%
P/EPS 7.86 7.22 7.41 6.58 7.33 6.19 5.88 21.32%
EY 12.72 13.86 13.49 15.19 13.65 16.16 17.01 -17.59%
DY 14.86 17.19 11.29 15.56 6.67 7.50 8.11 49.68%
P/NAPS 1.00 0.84 0.77 0.58 0.59 0.54 0.49 60.82%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 19/08/10 20/05/10 25/02/10 26/11/09 20/08/09 21/05/09 -
Price 0.67 0.68 0.73 0.56 0.45 0.43 0.40 -
P/RPS 1.61 1.72 1.91 1.58 1.30 1.14 1.06 32.10%
P/EPS 7.12 7.67 8.73 8.19 7.33 6.65 6.35 7.92%
EY 14.05 13.04 11.46 12.21 13.65 15.03 15.74 -7.28%
DY 16.42 16.18 9.59 12.50 6.67 6.98 7.50 68.52%
P/NAPS 0.91 0.89 0.90 0.72 0.59 0.58 0.53 43.34%

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