[HEXRTL] YoY Quarter Result on 30-Jun-2013 [#2]

Stock

[HEXRTL] HEXTAR RETAIL BERHAD

Announcement Date

21-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- -0.85%

YoY- -35.8%

Quarter Report

HEXRTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Quarter Result
Revenue	14,375	13,530	17,414	14,019	17,316	12,959	12,505	2.34%
YoY %	6.25%	-22.30%	24.22%	-19.04%	33.62%	3.63%	-	-
Horiz. %	114.95%	108.20%	139.26%	112.11%	138.47%	103.63%	100.00%	-
PBT	4,637	3,372	4,233	3,197	4,999	2,731	2,903	8.11%
YoY %	37.51%	-20.34%	32.41%	-36.05%	83.05%	-5.92%	-	-
Horiz. %	159.73%	116.16%	145.81%	110.13%	172.20%	94.08%	100.00%	-
Tax	-1,027	-881	-1,032	-749	-1,186	-729	-171	34.78%
YoY %	-16.57%	14.63%	-37.78%	36.85%	-62.69%	-326.32%	-	-
Horiz. %	600.58%	515.20%	603.51%	438.01%	693.57%	426.32%	100.00%	-
NP	3,610	2,491	3,201	2,448	3,813	2,002	2,732	4.74%
YoY %	44.92%	-22.18%	30.76%	-35.80%	90.46%	-26.72%	-	-
Horiz. %	132.14%	91.18%	117.17%	89.60%	139.57%	73.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,610	2,491	3,201	2,448	3,813	2,002	2,732	4.74%
YoY %	44.92%	-22.18%	30.76%	-35.80%	90.46%	-26.72%	-	-
Horiz. %	132.14%	91.18%	117.17%	89.60%	139.57%	73.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	22.15%	26.13%	24.38%	23.43%	23.72%	26.69%	5.89%	-
YoY %	-15.23%	7.18%	4.05%	-1.22%	-11.13%	353.14%	-	-
Horiz. %	376.06%	443.63%	413.92%	397.79%	402.72%	453.14%	100.00%	-
Total Cost	10,765	11,039	14,213	11,571	13,503	10,957	9,773	1.62%
YoY %	-2.48%	-22.33%	22.83%	-14.31%	23.24%	12.12%	-	-
Horiz. %	110.15%	112.95%	145.43%	118.40%	138.17%	112.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,605	96,400	95,195	95,195	96,400	91,108	91,066	1.16%
YoY %	1.25%	1.27%	0.00%	-1.25%	5.81%	0.05%	-	-
Horiz. %	107.18%	105.86%	104.53%	104.53%	105.86%	100.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	7,230	4,820	4,820	4,820	5,422	4,795	4,792	7.08%
YoY %	50.00%	0.00%	0.00%	-11.10%	13.08%	0.06%	-	-
Horiz. %	150.88%	100.58%	100.58%	100.58%	113.15%	100.06%	100.00%	-
Div Payout %	200.28%	193.50%	150.58%	196.90%	142.21%	239.52%	175.44%	-
YoY %	3.50%	28.50%	-23.52%	38.46%	-40.63%	36.53%	-	-
Horiz. %	114.16%	110.29%	85.83%	112.23%	81.06%	136.53%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	97,605	96,400	95,195	95,195	96,400	91,108	91,066	1.16%
YoY %	1.25%	1.27%	0.00%	-1.25%	5.81%	0.05%	-	-
Horiz. %	107.18%	105.86%	104.53%	104.53%	105.86%	100.05%	100.00%	-
NOSH	120,500	120,500	120,500	120,500	120,500	119,880	119,824	0.09%
YoY %	0.00%	0.00%	0.00%	0.00%	0.52%	0.05%	-	-
Horiz. %	100.56%	100.56%	100.56%	100.56%	100.56%	100.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	25.11%	18.41%	18.38%	17.46%	22.02%	15.45%	21.85%	-
YoY %	36.39%	0.16%	5.27%	-20.71%	42.52%	-29.29%	-	-
Horiz. %	114.92%	84.26%	84.12%	79.91%	100.78%	70.71%	100.00%	-
ROE	3.70%	2.58%	3.36%	2.57%	3.96%	2.20%	3.00%	-
YoY %	43.41%	-23.21%	30.74%	-35.10%	80.00%	-26.67%	-	-
Horiz. %	123.33%	86.00%	112.00%	85.67%	132.00%	73.33%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	11.93	11.23	14.45	11.63	14.37	10.81	10.44	2.24%
YoY %	6.23%	-22.28%	24.25%	-19.07%	32.93%	3.54%	-	-
Horiz. %	114.27%	107.57%	138.41%	111.40%	137.64%	103.54%	100.00%	-
EPS	3.00	2.07	2.66	2.03	3.18	1.67	2.28	4.67%
YoY %	44.93%	-22.18%	31.03%	-36.16%	90.42%	-26.75%	-	-
Horiz. %	131.58%	90.79%	116.67%	89.04%	139.47%	73.25%	100.00%	-
DPS	6.00	4.00	4.00	4.00	4.50	4.00	4.00	6.98%
YoY %	50.00%	0.00%	0.00%	-11.11%	12.50%	0.00%	-	-
Horiz. %	150.00%	100.00%	100.00%	100.00%	112.50%	100.00%	100.00%	-
NAPS	0.81	0.80	0.79	0.79	0.80	0.76	0.76	1.06%
YoY %	1.25%	1.27%	0.00%	-1.25%	5.26%	0.00%	-	-
Horiz. %	106.58%	105.26%	103.95%	103.95%	105.26%	100.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 120,500
RPS	2.91	2.74	3.53	2.84	3.51	2.63	2.54	2.29%
YoY %	6.20%	-22.38%	24.30%	-19.09%	33.46%	3.54%	-	-
Horiz. %	114.57%	107.87%	138.98%	111.81%	138.19%	103.54%	100.00%	-
EPS	0.73	0.51	0.65	0.50	0.77	0.41	0.55	4.82%
YoY %	43.14%	-21.54%	30.00%	-35.06%	87.80%	-25.45%	-	-
Horiz. %	132.73%	92.73%	118.18%	90.91%	140.00%	74.55%	100.00%	-
DPS	1.47	0.98	0.98	0.98	1.10	0.97	0.97	7.16%
YoY %	50.00%	0.00%	0.00%	-10.91%	13.40%	0.00%	-	-
Horiz. %	151.55%	101.03%	101.03%	101.03%	113.40%	100.00%	100.00%	-
NAPS	0.1979	0.1955	0.193	0.193	0.1955	0.1847	0.1846	1.16%
YoY %	1.23%	1.30%	0.00%	-1.28%	5.85%	0.05%	-	-
Horiz. %	107.20%	105.90%	104.55%	104.55%	105.90%	100.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	1.38	1.24	1.14	1.09	0.90	0.76	0.64	-
P/RPS	11.57	11.04	7.89	9.37	6.26	7.03	6.13	11.15%
YoY %	4.80%	39.92%	-15.80%	49.68%	-10.95%	14.68%	-	-
Horiz. %	188.74%	180.10%	128.71%	152.85%	102.12%	114.68%	100.00%	-
P/EPS	46.06	59.98	42.91	53.65	28.44	45.51	28.07	8.59%
YoY %	-23.21%	39.78%	-20.02%	88.64%	-37.51%	62.13%	-	-
Horiz. %	164.09%	213.68%	152.87%	191.13%	101.32%	162.13%	100.00%	-
EY	2.17	1.67	2.33	1.86	3.52	2.20	3.56	-7.91%
YoY %	29.94%	-28.33%	25.27%	-47.16%	60.00%	-38.20%	-	-
Horiz. %	60.96%	46.91%	65.45%	52.25%	98.88%	61.80%	100.00%	-
DY	4.35	3.23	3.51	3.67	5.00	5.26	6.25	-5.85%
YoY %	34.67%	-7.98%	-4.36%	-26.60%	-4.94%	-15.84%	-	-
Horiz. %	69.60%	51.68%	56.16%	58.72%	80.00%	84.16%	100.00%	-
P/NAPS	1.70	1.55	1.44	1.38	1.13	1.00	0.84	12.45%
YoY %	9.68%	7.64%	4.35%	22.12%	13.00%	19.05%	-	-
Horiz. %	202.38%	184.52%	171.43%	164.29%	134.52%	119.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	17/08/16	19/08/15	20/08/14	21/08/13	30/07/12	18/08/11	19/08/10	-
Price	1.60	1.22	1.14	1.19	1.22	0.75	0.68	-
P/RPS	13.41	10.87	7.89	10.23	8.49	6.94	6.52	12.75%
YoY %	23.37%	37.77%	-22.87%	20.49%	22.33%	6.44%	-	-
Horiz. %	205.67%	166.72%	121.01%	156.90%	130.21%	106.44%	100.00%	-
P/EPS	53.41	59.02	42.91	58.58	38.55	44.91	29.82	10.19%
YoY %	-9.51%	37.54%	-26.75%	51.96%	-14.16%	50.60%	-	-
Horiz. %	179.11%	197.92%	143.90%	196.45%	129.28%	150.60%	100.00%	-
EY	1.87	1.69	2.33	1.71	2.59	2.23	3.35	-9.25%
YoY %	10.65%	-27.47%	36.26%	-33.98%	16.14%	-33.43%	-	-
Horiz. %	55.82%	50.45%	69.55%	51.04%	77.31%	66.57%	100.00%	-
DY	3.75	3.28	3.51	3.36	3.69	5.33	5.88	-7.21%
YoY %	14.33%	-6.55%	4.46%	-8.94%	-30.77%	-9.35%	-	-
Horiz. %	63.78%	55.78%	59.69%	57.14%	62.76%	90.65%	100.00%	-
P/NAPS	1.98	1.53	1.44	1.51	1.53	0.99	0.89	14.24%
YoY %	29.41%	6.25%	-4.64%	-1.31%	54.55%	11.24%	-	-
Horiz. %	222.47%	171.91%	161.80%	169.66%	171.91%	111.24%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos