[HEXRTL] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 47.77%
YoY- 4.49%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 39,129 31,468 37,346 42,624 45,078 44,210 36,244 1.28%
PBT 9,274 6,426 6,445 10,891 10,898 14,171 11,603 -3.66%
Tax -594 -872 -424 -2,229 -2,608 -2,764 -8,977 -36.38%
NP 8,680 5,554 6,021 8,662 8,290 11,407 2,626 22.03%
-
NP to SH 8,680 5,560 6,014 8,662 8,290 11,407 10,400 -2.96%
-
Tax Rate 6.41% 13.57% 6.58% 20.47% 23.93% 19.50% 77.37% -
Total Cost 30,449 25,914 31,325 33,962 36,788 32,803 33,618 -1.63%
-
Net Worth 88,840 91,265 87,804 84,331 78,207 69,981 93,157 -0.78%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - 3,499 - -
Div Payout % - - - - - 30.67% - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 88,840 91,265 87,804 84,331 78,207 69,981 93,157 -0.78%
NOSH 120,055 120,086 120,280 120,472 120,319 99,973 152,716 -3.92%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 22.18% 17.65% 16.12% 20.32% 18.39% 25.80% 7.25% -
ROE 9.77% 6.09% 6.85% 10.27% 10.60% 16.30% 11.16% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 32.59 26.20 31.05 35.38 37.47 44.22 23.73 5.42%
EPS 7.23 4.63 5.00 7.19 6.89 11.41 6.81 1.00%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.74 0.76 0.73 0.70 0.65 0.70 0.61 3.27%
Adjusted Per Share Value based on latest NOSH - 120,689
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 7.93 6.38 7.57 8.64 9.14 8.96 7.35 1.27%
EPS 1.76 1.13 1.22 1.76 1.68 2.31 2.11 -2.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.71 0.00 -
NAPS 0.1801 0.1851 0.178 0.171 0.1586 0.1419 0.1889 -0.79%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.74 0.45 0.47 0.97 1.02 1.41 0.00 -
P/RPS 2.27 1.72 1.51 2.74 2.72 3.19 0.00 -
P/EPS 10.24 9.72 9.40 13.49 14.80 12.36 0.00 -
EY 9.77 10.29 10.64 7.41 6.75 8.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.48 0.00 -
P/NAPS 1.00 0.59 0.64 1.39 1.57 2.01 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 27/11/08 16/11/07 13/11/06 24/11/05 17/11/04 -
Price 0.67 0.45 0.60 0.80 0.99 1.30 1.34 -
P/RPS 2.06 1.72 1.93 2.26 2.64 2.94 5.65 -15.47%
P/EPS 9.27 9.72 12.00 11.13 14.37 11.39 19.68 -11.78%
EY 10.79 10.29 8.33 8.99 6.96 8.78 5.08 13.37%
DY 0.00 0.00 0.00 0.00 0.00 2.69 0.00 -
P/NAPS 0.91 0.59 0.82 1.14 1.52 1.86 2.20 -13.67%

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