[HEXRTL] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 2.45%
YoY- 1.13%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 50,020 54,604 53,444 59,060 49,332 35,644 43,096 2.51%
PBT 12,172 13,080 14,172 14,872 12,840 5,132 6,192 11.91%
Tax -2,952 -3,204 -3,420 -2,728 -832 -528 -664 28.21%
NP 9,220 9,876 10,752 12,144 12,008 4,604 5,528 8.89%
-
NP to SH 9,220 9,876 10,752 12,144 12,008 4,628 5,528 8.89%
-
Tax Rate 24.25% 24.50% 24.13% 18.34% 6.48% 10.29% 10.72% -
Total Cost 40,800 44,728 42,692 46,916 37,324 31,040 37,568 1.38%
-
Net Worth 92,784 92,784 92,784 90,000 97,264 90,390 87,726 0.93%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 92,784 92,784 92,784 90,000 97,264 90,390 87,726 0.93%
NOSH 120,500 120,500 120,500 120,000 120,080 120,520 120,173 0.04%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 18.43% 18.09% 20.12% 20.56% 24.34% 12.92% 12.83% -
ROE 9.94% 10.64% 11.59% 13.49% 12.35% 5.12% 6.30% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 41.51 45.31 44.35 49.22 41.08 29.57 35.86 2.46%
EPS 7.64 8.20 8.96 10.12 10.00 3.84 4.60 8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.77 0.75 0.81 0.75 0.73 0.89%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 10.14 11.07 10.84 11.98 10.00 7.23 8.74 2.50%
EPS 1.87 2.00 2.18 2.46 2.43 0.94 1.12 8.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1881 0.1881 0.1825 0.1972 0.1833 0.1779 0.93%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.22 1.12 0.82 0.81 0.62 0.37 0.70 -
P/RPS 2.94 2.47 1.85 1.65 1.51 1.25 1.95 7.07%
P/EPS 15.94 13.67 9.19 8.00 6.20 9.64 15.22 0.77%
EY 6.27 7.32 10.88 12.49 16.13 10.38 6.57 -0.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.45 1.06 1.08 0.77 0.49 0.96 8.65%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 09/05/14 16/05/13 21/05/12 27/05/11 20/05/10 21/05/09 21/05/08 -
Price 1.19 1.07 0.77 0.73 0.73 0.40 0.65 -
P/RPS 2.87 2.36 1.74 1.48 1.78 1.35 1.81 7.98%
P/EPS 15.55 13.06 8.63 7.21 7.30 10.42 14.13 1.60%
EY 6.43 7.66 11.59 13.86 13.70 9.60 7.08 -1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.39 1.00 0.97 0.90 0.53 0.89 9.68%

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