[HEXRTL] YoY Quarter Result on 30-Sep-2016 [#3]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
17-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -10.83%
YoY- 87.48%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 13,999 16,246 13,627 14,022 11,428 12,686 12,350 2.10%
PBT 2,154 2,632 3,839 4,247 2,119 2,591 2,484 -2.34%
Tax -491 -485 -883 -1,028 -402 -538 -623 -3.88%
NP 1,663 2,147 2,956 3,219 1,717 2,053 1,861 -1.85%
-
NP to SH 1,663 2,147 2,956 3,219 1,717 2,053 1,861 -1.85%
-
Tax Rate 22.79% 18.43% 23.00% 24.21% 18.97% 20.76% 25.08% -
Total Cost 12,336 14,099 10,671 10,803 9,711 10,633 10,489 2.73%
-
Net Worth 91,579 92,784 93,989 93,989 92,784 92,784 92,784 -0.21%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 91,579 92,784 93,989 93,989 92,784 92,784 92,784 -0.21%
NOSH 120,500 120,500 120,500 120,500 120,500 120,500 120,500 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 11.88% 13.22% 21.69% 22.96% 15.02% 16.18% 15.07% -
ROE 1.82% 2.31% 3.15% 3.42% 1.85% 2.21% 2.01% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.62 13.48 11.31 11.64 9.48 10.53 10.25 2.11%
EPS 1.38 1.78 2.45 2.67 1.42 1.70 1.54 -1.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.77 0.78 0.78 0.77 0.77 0.77 -0.21%
Adjusted Per Share Value based on latest NOSH - 120,500
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 3.69 4.28 3.59 3.70 3.01 3.34 3.26 2.08%
EPS 0.44 0.57 0.78 0.85 0.45 0.54 0.49 -1.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2414 0.2446 0.2477 0.2477 0.2446 0.2446 0.2446 -0.21%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.02 1.33 1.82 1.83 1.23 1.18 1.20 -
P/RPS 8.78 9.86 16.09 15.73 12.97 11.21 11.71 -4.68%
P/EPS 73.91 74.65 74.19 68.50 86.32 69.26 77.70 -0.82%
EY 1.35 1.34 1.35 1.46 1.16 1.44 1.29 0.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.73 2.33 2.35 1.60 1.53 1.56 -2.50%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 28/11/18 27/11/17 17/11/16 24/11/15 28/11/14 21/11/13 -
Price 1.01 1.20 1.69 1.74 1.28 1.19 1.18 -
P/RPS 8.69 8.90 14.94 14.95 13.50 11.30 11.51 -4.57%
P/EPS 73.18 67.35 68.89 65.14 89.83 69.85 76.41 -0.71%
EY 1.37 1.48 1.45 1.54 1.11 1.43 1.31 0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.56 2.17 2.23 1.66 1.55 1.53 -2.30%

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