[HEXRTL] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 0.92%
YoY- 56.12%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 53,360 65,646 53,477 52,172 41,957 49,794 56,832 -1.04%
PBT 11,934 18,474 12,141 12,365 8,568 8,593 14,521 -3.21%
Tax -2,897 -4,522 -2,692 -792 -1,162 -565 -2,972 -0.42%
NP 9,037 13,952 9,449 11,573 7,405 8,028 11,549 -4.00%
-
NP to SH 9,037 13,952 9,449 11,573 7,413 8,018 11,549 -4.00%
-
Tax Rate 24.28% 24.48% 22.17% 6.41% 13.56% 6.58% 20.47% -
Total Cost 44,322 51,694 44,028 40,598 34,552 41,766 45,282 -0.35%
-
Net Worth 92,784 95,195 88,737 88,840 91,265 87,804 84,331 1.60%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 92,784 95,195 88,737 88,840 91,265 87,804 84,331 1.60%
NOSH 120,500 120,500 119,915 120,055 120,086 120,279 120,472 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 16.94% 21.25% 17.67% 22.18% 17.65% 16.12% 20.32% -
ROE 9.74% 14.66% 10.65% 13.03% 8.12% 9.13% 13.70% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 44.28 54.48 44.60 43.46 34.94 41.40 47.17 -1.04%
EPS 7.49 11.61 7.88 9.64 6.17 6.67 9.59 -4.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.74 0.74 0.76 0.73 0.70 1.59%
Adjusted Per Share Value based on latest NOSH - 120,244
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 10.82 13.31 10.84 10.58 8.51 10.10 11.52 -1.03%
EPS 1.83 2.83 1.92 2.35 1.50 1.63 2.34 -4.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.193 0.1799 0.1801 0.1851 0.178 0.171 1.59%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.20 1.05 0.75 0.74 0.45 0.47 0.97 -
P/RPS 2.71 1.93 1.68 1.70 1.29 1.14 2.06 4.67%
P/EPS 16.00 9.07 9.52 7.68 7.29 7.05 10.12 7.92%
EY 6.25 11.03 10.51 13.03 13.72 14.18 9.88 -7.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.33 1.01 1.00 0.59 0.64 1.39 1.93%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 20/11/12 25/11/11 29/11/10 26/11/09 27/11/08 16/11/07 -
Price 1.18 1.02 0.75 0.67 0.45 0.60 0.80 -
P/RPS 2.66 1.87 1.68 1.54 1.29 1.45 1.70 7.73%
P/EPS 15.73 8.81 9.52 6.95 7.29 9.00 8.34 11.14%
EY 6.36 11.35 10.51 14.39 13.72 11.11 11.98 -10.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.29 1.01 0.91 0.59 0.82 1.14 5.02%

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