[HEXRTL] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -75.5%
YoY- -87.38%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 49,234 75,372 53,610 36,262 59,820 62,288 59,492 -3.10%
PBT 4,680 20,806 10,478 1,382 9,960 8,118 18,560 -20.50%
Tax -1,246 -3,362 -2,830 -446 -2,546 -1,838 -4,488 -19.22%
NP 3,434 17,444 7,648 936 7,414 6,280 14,072 -20.94%
-
NP to SH 3,434 17,444 7,648 936 7,414 6,280 14,072 -20.94%
-
Tax Rate 26.62% 16.16% 27.01% 32.27% 25.56% 22.64% 24.18% -
Total Cost 45,800 57,928 45,962 35,326 52,406 56,008 45,420 0.13%
-
Net Worth 151,634 147,018 96,400 90,375 93,989 93,989 97,605 7.61%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 41,699 - - - 7,230 4,820 12,050 22.97%
Div Payout % 1,214.31% - - - 97.52% 76.75% 85.63% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 151,634 147,018 96,400 90,375 93,989 93,989 97,605 7.61%
NOSH 379,290 241,013 120,500 120,500 120,500 120,500 120,500 21.04%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.97% 23.14% 14.27% 2.58% 12.39% 10.08% 23.65% -
ROE 2.26% 11.87% 7.93% 1.04% 7.89% 6.68% 14.42% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.99 31.27 44.49 30.09 49.64 51.69 49.37 -19.94%
EPS 0.92 7.24 6.34 0.78 6.16 5.22 11.68 -34.51%
DPS 11.00 0.00 0.00 0.00 6.00 4.00 10.00 1.60%
NAPS 0.40 0.61 0.80 0.75 0.78 0.78 0.81 -11.08%
Adjusted Per Share Value based on latest NOSH - 120,500
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 9.98 15.28 10.87 7.35 12.13 12.63 12.06 -3.10%
EPS 0.70 3.54 1.55 0.19 1.50 1.27 2.85 -20.85%
DPS 8.46 0.00 0.00 0.00 1.47 0.98 2.44 23.01%
NAPS 0.3075 0.2981 0.1955 0.1832 0.1906 0.1906 0.1979 7.61%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.425 0.68 1.59 0.67 1.06 1.43 1.82 -
P/RPS 3.27 2.17 3.57 2.23 2.14 2.77 3.69 -1.99%
P/EPS 46.92 9.40 25.05 86.26 17.23 27.44 15.58 20.16%
EY 2.13 10.64 3.99 1.16 5.80 3.64 6.42 -16.78%
DY 25.88 0.00 0.00 0.00 5.66 2.80 5.49 29.47%
P/NAPS 1.06 1.11 1.99 0.89 1.36 1.83 2.25 -11.78%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 23/08/23 18/08/22 25/08/21 26/08/20 27/08/19 23/08/18 22/08/17 -
Price 0.56 0.945 0.715 0.615 1.03 1.45 1.81 -
P/RPS 4.31 3.02 1.61 2.04 2.07 2.81 3.67 2.71%
P/EPS 61.82 13.06 11.27 79.17 16.74 27.82 15.50 25.91%
EY 1.62 7.66 8.88 1.26 5.97 3.59 6.45 -20.56%
DY 19.64 0.00 0.00 0.00 5.83 2.76 5.52 23.54%
P/NAPS 1.40 1.55 0.89 0.82 1.32 1.86 2.23 -7.46%

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