[HEXRTL] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 12.05%
YoY- -7.55%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 65,646 53,477 52,172 41,957 49,794 56,832 60,104 1.47%
PBT 18,474 12,141 12,365 8,568 8,593 14,521 14,530 4.07%
Tax -4,522 -2,692 -792 -1,162 -565 -2,972 -3,477 4.47%
NP 13,952 9,449 11,573 7,405 8,028 11,549 11,053 3.95%
-
NP to SH 13,952 9,449 11,573 7,413 8,018 11,549 11,053 3.95%
-
Tax Rate 24.48% 22.17% 6.41% 13.56% 6.58% 20.47% 23.93% -
Total Cost 51,694 44,028 40,598 34,552 41,766 45,282 49,050 0.87%
-
Net Worth 95,195 88,737 88,840 91,265 87,804 84,331 78,207 3.32%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 95,195 88,737 88,840 91,265 87,804 84,331 78,207 3.32%
NOSH 120,500 119,915 120,055 120,086 120,279 120,472 120,319 0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 21.25% 17.67% 22.18% 17.65% 16.12% 20.32% 18.39% -
ROE 14.66% 10.65% 13.03% 8.12% 9.13% 13.70% 14.13% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 54.48 44.60 43.46 34.94 41.40 47.17 49.95 1.45%
EPS 11.61 7.88 9.64 6.17 6.67 9.59 9.19 3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.74 0.74 0.76 0.73 0.70 0.65 3.30%
Adjusted Per Share Value based on latest NOSH - 119,787
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 13.31 10.84 10.58 8.51 10.10 11.52 12.19 1.47%
EPS 2.83 1.92 2.35 1.50 1.63 2.34 2.24 3.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.193 0.1799 0.1801 0.1851 0.178 0.171 0.1586 3.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.05 0.75 0.74 0.45 0.47 0.97 1.02 -
P/RPS 1.93 1.68 1.70 1.29 1.14 2.06 2.04 -0.91%
P/EPS 9.07 9.52 7.68 7.29 7.05 10.12 11.10 -3.30%
EY 11.03 10.51 13.03 13.72 14.18 9.88 9.01 3.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.01 1.00 0.59 0.64 1.39 1.57 -2.72%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 20/11/12 25/11/11 29/11/10 26/11/09 27/11/08 16/11/07 13/11/06 -
Price 1.02 0.75 0.67 0.45 0.60 0.80 0.99 -
P/RPS 1.87 1.68 1.54 1.29 1.45 1.70 1.98 -0.94%
P/EPS 8.81 9.52 6.95 7.29 9.00 8.34 10.78 -3.30%
EY 11.35 10.51 14.39 13.72 11.11 11.98 9.28 3.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.01 0.91 0.59 0.82 1.14 1.52 -2.69%

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