[HEXRTL] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 3.93%
YoY- 93.41%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 11,428 12,686 12,350 18,558 12,384 14,291 11,547 -0.17%
PBT 2,119 2,591 2,484 5,314 2,657 3,161 2,769 -4.35%
Tax -402 -538 -623 -1,351 -608 -215 -517 -4.10%
NP 1,717 2,053 1,861 3,963 2,049 2,946 2,252 -4.41%
-
NP to SH 1,717 2,053 1,861 3,963 2,049 2,946 2,252 -4.41%
-
Tax Rate 18.97% 20.76% 25.08% 25.42% 22.88% 6.80% 18.67% -
Total Cost 9,711 10,633 10,489 14,595 10,335 11,345 9,295 0.73%
-
Net Worth 92,784 92,784 92,784 95,195 88,670 88,981 91,038 0.31%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 92,784 92,784 92,784 95,195 88,670 88,981 91,038 0.31%
NOSH 120,500 120,500 120,500 120,500 119,824 120,244 119,787 0.09%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.02% 16.18% 15.07% 21.35% 16.55% 20.61% 19.50% -
ROE 1.85% 2.21% 2.01% 4.16% 2.31% 3.31% 2.47% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 9.48 10.53 10.25 15.40 10.34 11.88 9.64 -0.27%
EPS 1.42 1.70 1.54 3.29 1.71 2.45 1.88 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.77 0.79 0.74 0.74 0.76 0.21%
Adjusted Per Share Value based on latest NOSH - 120,500
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2.32 2.57 2.50 3.76 2.51 2.90 2.34 -0.14%
EPS 0.35 0.42 0.38 0.80 0.42 0.60 0.46 -4.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1881 0.1881 0.193 0.1798 0.1804 0.1846 0.31%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.23 1.18 1.20 1.05 0.75 0.74 0.45 -
P/RPS 12.97 11.21 11.71 6.82 7.26 6.23 4.67 18.55%
P/EPS 86.32 69.26 77.70 31.93 43.86 30.20 23.94 23.81%
EY 1.16 1.44 1.29 3.13 2.28 3.31 4.18 -19.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.53 1.56 1.33 1.01 1.00 0.59 18.08%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 28/11/14 21/11/13 20/11/12 25/11/11 29/11/10 26/11/09 -
Price 1.28 1.19 1.18 1.02 0.75 0.67 0.45 -
P/RPS 13.50 11.30 11.51 6.62 7.26 5.64 4.67 19.34%
P/EPS 89.83 69.85 76.41 31.01 43.86 27.35 23.94 24.64%
EY 1.11 1.43 1.31 3.22 2.28 3.66 4.18 -19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.55 1.53 1.29 1.01 0.91 0.59 18.80%

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