[HEXRTL] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 15.53%
YoY- -11.46%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 55,644 50,020 54,604 53,444 59,060 49,332 35,644 7.70%
PBT 14,552 12,172 13,080 14,172 14,872 12,840 5,132 18.96%
Tax -3,700 -2,952 -3,204 -3,420 -2,728 -832 -528 38.31%
NP 10,852 9,220 9,876 10,752 12,144 12,008 4,604 15.35%
-
NP to SH 10,852 9,220 9,876 10,752 12,144 12,008 4,628 15.25%
-
Tax Rate 25.43% 24.25% 24.50% 24.13% 18.34% 6.48% 10.29% -
Total Cost 44,792 40,800 44,728 42,692 46,916 37,324 31,040 6.30%
-
Net Worth 92,784 92,784 92,784 92,784 90,000 97,264 90,390 0.43%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 92,784 92,784 92,784 92,784 90,000 97,264 90,390 0.43%
NOSH 120,500 120,500 120,500 120,500 120,000 120,080 120,520 -0.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 19.50% 18.43% 18.09% 20.12% 20.56% 24.34% 12.92% -
ROE 11.70% 9.94% 10.64% 11.59% 13.49% 12.35% 5.12% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 46.18 41.51 45.31 44.35 49.22 41.08 29.57 7.70%
EPS 9.00 7.64 8.20 8.96 10.12 10.00 3.84 15.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.77 0.77 0.75 0.81 0.75 0.43%
Adjusted Per Share Value based on latest NOSH - 120,500
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 11.28 10.14 11.07 10.84 11.98 10.00 7.23 7.69%
EPS 2.20 1.87 2.00 2.18 2.46 2.43 0.94 15.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1881 0.1881 0.1881 0.1825 0.1972 0.1833 0.43%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.36 1.22 1.12 0.82 0.81 0.62 0.37 -
P/RPS 2.95 2.94 2.47 1.85 1.65 1.51 1.25 15.37%
P/EPS 15.10 15.94 13.67 9.19 8.00 6.20 9.64 7.76%
EY 6.62 6.27 7.32 10.88 12.49 16.13 10.38 -7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.77 1.58 1.45 1.06 1.08 0.77 0.49 23.85%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 09/05/14 16/05/13 21/05/12 27/05/11 20/05/10 21/05/09 -
Price 1.33 1.19 1.07 0.77 0.73 0.73 0.40 -
P/RPS 2.88 2.87 2.36 1.74 1.48 1.78 1.35 13.45%
P/EPS 14.77 15.55 13.06 8.63 7.21 7.30 10.42 5.98%
EY 6.77 6.43 7.66 11.59 13.86 13.70 9.60 -5.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.55 1.39 1.00 0.97 0.90 0.53 21.78%

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