[HEXRTL] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -38.92%
YoY- -52.39%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 55,116 58,952 57,124 49,568 62,368 63,808 62,164 -1.98%
PBT 8,424 15,392 11,620 5,264 10,664 8,400 19,316 -12.91%
Tax -2,336 -2,476 -3,152 -1,444 -2,640 -2,088 -4,636 -10.79%
NP 6,088 12,916 8,468 3,820 8,024 6,312 14,680 -13.63%
-
NP to SH 6,088 12,916 8,468 3,820 8,024 6,312 14,680 -13.63%
-
Tax Rate 27.73% 16.09% 27.13% 27.43% 24.76% 24.86% 24.00% -
Total Cost 49,028 46,036 48,656 45,748 54,344 57,496 47,484 0.53%
-
Net Worth 148,848 142,198 95,195 91,579 92,784 91,579 93,989 7.95%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 54,577 - - - - - - -
Div Payout % 896.48% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 148,848 142,198 95,195 91,579 92,784 91,579 93,989 7.95%
NOSH 248,606 241,013 120,500 120,500 120,500 120,500 120,500 12.82%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 11.05% 21.91% 14.82% 7.71% 12.87% 9.89% 23.61% -
ROE 4.09% 9.08% 8.90% 4.17% 8.65% 6.89% 15.62% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 22.22 24.46 47.41 41.14 51.76 52.95 51.59 -13.09%
EPS 2.44 5.36 7.04 3.16 6.64 5.24 12.20 -23.51%
DPS 22.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.79 0.76 0.77 0.76 0.78 -4.27%
Adjusted Per Share Value based on latest NOSH - 120,500
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 11.18 11.95 11.58 10.05 12.65 12.94 12.60 -1.97%
EPS 1.23 2.62 1.72 0.77 1.63 1.28 2.98 -13.70%
DPS 11.07 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3018 0.2883 0.193 0.1857 0.1881 0.1857 0.1906 7.95%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.90 0.68 1.62 0.64 1.14 1.52 1.96 -
P/RPS 4.05 2.78 3.42 1.56 2.20 2.87 3.80 1.06%
P/EPS 36.67 12.69 23.05 20.19 17.12 29.02 16.09 14.70%
EY 2.73 7.88 4.34 4.95 5.84 3.45 6.22 -12.81%
DY 24.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.15 2.05 0.84 1.48 2.00 2.51 -8.21%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 25/05/22 25/05/21 28/05/20 23/05/19 25/05/18 29/05/17 -
Price 0.495 0.72 1.50 0.68 1.04 1.48 1.86 -
P/RPS 2.23 2.94 3.16 1.65 2.01 2.79 3.61 -7.71%
P/EPS 20.17 13.44 21.35 21.45 15.62 28.25 15.27 4.74%
EY 4.96 7.44 4.68 4.66 6.40 3.54 6.55 -4.52%
DY 44.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.22 1.90 0.89 1.35 1.95 2.38 -16.09%

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