[HEXRTL] YoY Quarter Result on 31-Dec-2007 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.46%
YoY- -8.41%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 17,648 10,984 10,063 14,703 14,093 14,112 10,476 9.07%
PBT 3,789 2,475 1,768 2,276 3,627 4,360 3,532 1.17%
Tax -615 165 28 371 -737 -814 -750 -3.25%
NP 3,174 2,640 1,796 2,647 2,890 3,546 2,782 2.22%
-
NP to SH 3,174 2,640 1,797 2,647 2,890 3,546 2,782 2.22%
-
Tax Rate 16.23% -6.67% -1.58% -16.30% 20.32% 18.67% 21.23% -
Total Cost 14,474 8,344 8,267 12,056 11,203 10,566 7,694 11.10%
-
Net Worth 92,574 93,565 88,652 86,629 80,679 66,924 64,880 6.10%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 7,514 8,396 3,594 5,414 5,418 3,995 2,457 20.46%
Div Payout % 236.74% 318.06% 200.00% 204.55% 187.50% 112.68% 88.34% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 92,574 93,565 88,652 86,629 80,679 66,924 64,880 6.10%
NOSH 120,227 119,955 119,800 120,318 120,416 99,887 98,303 3.41%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 17.99% 24.03% 17.85% 18.00% 20.51% 25.13% 26.56% -
ROE 3.43% 2.82% 2.03% 3.06% 3.58% 5.30% 4.29% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 14.68 9.16 8.40 12.22 11.70 14.13 10.66 5.47%
EPS 2.64 2.20 1.50 2.20 2.40 3.55 2.83 -1.15%
DPS 6.25 7.00 3.00 4.50 4.50 4.00 2.50 16.49%
NAPS 0.77 0.78 0.74 0.72 0.67 0.67 0.66 2.60%
Adjusted Per Share Value based on latest NOSH - 120,318
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 3.58 2.23 2.04 2.98 2.86 2.86 2.12 9.12%
EPS 0.64 0.54 0.36 0.54 0.59 0.72 0.56 2.24%
DPS 1.52 1.70 0.73 1.10 1.10 0.81 0.50 20.34%
NAPS 0.1877 0.1897 0.1798 0.1757 0.1636 0.1357 0.1316 6.09%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.71 0.45 0.39 0.69 0.93 1.32 1.40 -
P/RPS 4.84 4.91 4.64 5.65 7.95 9.34 13.14 -15.32%
P/EPS 26.89 20.45 26.00 31.36 38.75 37.18 49.47 -9.65%
EY 3.72 4.89 3.85 3.19 2.58 2.69 2.02 10.70%
DY 8.80 15.56 7.69 6.52 4.84 3.03 1.79 30.38%
P/NAPS 0.92 0.58 0.53 0.96 1.39 1.97 2.12 -12.98%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 25/02/10 25/02/09 25/02/08 26/02/07 22/02/06 25/02/05 -
Price 0.74 0.56 0.34 0.73 1.02 1.36 1.51 -
P/RPS 5.04 6.12 4.05 5.97 8.72 9.63 14.17 -15.81%
P/EPS 28.03 25.45 22.67 33.18 42.50 38.31 53.36 -10.16%
EY 3.57 3.93 4.41 3.01 2.35 2.61 1.87 11.37%
DY 8.45 12.50 8.82 6.16 4.41 2.94 1.66 31.14%
P/NAPS 0.96 0.72 0.46 1.01 1.52 2.03 2.29 -13.48%

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