[HEXRTL] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -1.49%
YoY- 4.49%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 52,172 41,957 49,794 56,832 60,104 58,946 48,325 1.28%
PBT 12,365 8,568 8,593 14,521 14,530 18,894 15,470 -3.66%
Tax -792 -1,162 -565 -2,972 -3,477 -3,685 -11,969 -36.38%
NP 11,573 7,405 8,028 11,549 11,053 15,209 3,501 22.04%
-
NP to SH 11,573 7,413 8,018 11,549 11,053 15,209 13,866 -2.96%
-
Tax Rate 6.41% 13.56% 6.58% 20.47% 23.93% 19.50% 77.37% -
Total Cost 40,598 34,552 41,766 45,282 49,050 43,737 44,824 -1.63%
-
Net Worth 88,840 91,265 87,804 84,331 78,207 69,981 93,157 -0.78%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 4,665 - -
Div Payout % - - - - - 30.67% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 88,840 91,265 87,804 84,331 78,207 69,981 93,157 -0.78%
NOSH 120,055 120,086 120,279 120,472 120,319 99,973 152,716 -3.92%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 22.18% 17.65% 16.12% 20.32% 18.39% 25.80% 7.25% -
ROE 13.03% 8.12% 9.13% 13.70% 14.13% 21.73% 14.89% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 43.46 34.94 41.40 47.17 49.95 58.96 31.64 5.43%
EPS 9.64 6.17 6.67 9.59 9.19 15.21 9.08 1.00%
DPS 0.00 0.00 0.00 0.00 0.00 4.67 0.00 -
NAPS 0.74 0.76 0.73 0.70 0.65 0.70 0.61 3.27%
Adjusted Per Share Value based on latest NOSH - 120,689
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 10.58 8.51 10.10 11.52 12.19 11.95 9.80 1.28%
EPS 2.35 1.50 1.63 2.34 2.24 3.08 2.81 -2.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.95 0.00 -
NAPS 0.1801 0.1851 0.178 0.171 0.1586 0.1419 0.1889 -0.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.74 0.45 0.47 0.97 1.02 1.41 0.00 -
P/RPS 1.70 1.29 1.14 2.06 2.04 2.39 0.00 -
P/EPS 7.68 7.29 7.05 10.12 11.10 9.27 0.00 -
EY 13.03 13.72 14.18 9.88 9.01 10.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.31 0.00 -
P/NAPS 1.00 0.59 0.64 1.39 1.57 2.01 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 27/11/08 16/11/07 13/11/06 24/11/05 17/11/04 -
Price 0.67 0.45 0.60 0.80 0.99 1.30 1.34 -
P/RPS 1.54 1.29 1.45 1.70 1.98 2.20 4.23 -15.49%
P/EPS 6.95 7.29 9.00 8.34 10.78 8.55 14.76 -11.79%
EY 14.39 13.72 11.11 11.98 9.28 11.70 6.78 13.35%
DY 0.00 0.00 0.00 0.00 0.00 3.59 0.00 -
P/NAPS 0.91 0.59 0.82 1.14 1.52 1.86 2.20 -13.67%

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