[HEXRTL] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 21.27%
YoY- -42.82%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 55,448 49,676 39,842 44,262 56,388 61,286 52,550 0.89%
PBT 12,898 12,226 7,314 7,452 14,452 14,700 17,130 -4.61%
Tax -2,822 -758 -710 -748 -2,728 -3,582 -3,312 -2.63%
NP 10,076 11,468 6,604 6,704 11,724 11,118 13,818 -5.12%
-
NP to SH 10,076 11,468 6,616 6,704 11,724 11,118 13,818 -5.12%
-
Tax Rate 21.88% 6.20% 9.71% 10.04% 18.88% 24.37% 19.33% -
Total Cost 45,372 38,208 33,238 37,558 44,664 50,168 38,732 2.67%
-
Net Worth 91,163 91,168 88,692 85,608 81,851 75,640 69,989 4.50%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 9,596 9,596 - - - - - -
Div Payout % 95.24% 83.68% - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 91,163 91,168 88,692 85,608 81,851 75,640 69,989 4.50%
NOSH 119,952 119,958 119,855 120,575 120,369 120,064 99,985 3.07%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 18.17% 23.09% 16.58% 15.15% 20.79% 18.14% 26.29% -
ROE 11.05% 12.58% 7.46% 7.83% 14.32% 14.70% 19.74% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 46.23 41.41 33.24 36.71 46.85 51.04 52.56 -2.11%
EPS 8.40 9.56 5.52 5.56 9.74 9.26 13.82 -7.95%
DPS 8.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.74 0.71 0.68 0.63 0.70 1.37%
Adjusted Per Share Value based on latest NOSH - 120,121
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 11.24 10.07 8.08 8.97 11.43 12.43 10.66 0.88%
EPS 2.04 2.33 1.34 1.36 2.38 2.25 2.80 -5.13%
DPS 1.95 1.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1848 0.1849 0.1798 0.1736 0.166 0.1534 0.1419 4.49%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.76 0.64 0.40 0.61 1.04 1.12 1.34 -
P/RPS 1.64 1.55 1.20 1.66 2.22 2.19 2.55 -7.08%
P/EPS 9.05 6.69 7.25 10.97 10.68 12.10 9.70 -1.14%
EY 11.05 14.94 13.80 9.11 9.37 8.27 10.31 1.16%
DY 10.53 12.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.84 0.54 0.86 1.53 1.78 1.91 -10.21%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 19/08/10 20/08/09 19/08/08 17/08/07 17/08/06 16/08/05 -
Price 0.75 0.68 0.43 0.54 0.99 1.04 1.39 -
P/RPS 1.62 1.64 1.29 1.47 2.11 2.04 2.64 -7.81%
P/EPS 8.93 7.11 7.79 9.71 10.16 11.23 10.06 -1.96%
EY 11.20 14.06 12.84 10.30 9.84 8.90 9.94 2.00%
DY 10.67 11.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.89 0.58 0.76 1.46 1.65 1.99 -10.98%

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