[HEXRTL] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -9.36%
YoY- -15.35%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 17,900 14,734 12,158 15,502 13,995 13,530 15,087 2.88%
PBT 4,230 4,095 1,160 2,012 3,102 3,070 6,215 -6.20%
Tax -847 -1,030 -276 -66 -803 -793 -1,646 -10.47%
NP 3,383 3,065 884 1,946 2,299 2,277 4,569 -4.88%
-
NP to SH 3,383 3,065 884 1,946 2,299 2,277 4,569 -4.88%
-
Tax Rate 20.02% 25.15% 23.79% 3.28% 25.89% 25.83% 26.48% -
Total Cost 14,517 11,669 11,274 13,556 11,696 11,253 10,518 5.51%
-
Net Worth 137,372 92,784 92,784 95,195 96,400 96,400 97,605 5.85%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 2,410 4,820 6,025 6,025 7,230 -
Div Payout % - - 272.62% 247.69% 262.07% 264.60% 158.24% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 137,372 92,784 92,784 95,195 96,400 96,400 97,605 5.85%
NOSH 241,011 120,500 120,500 120,500 120,500 120,500 120,500 12.23%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 18.90% 20.80% 7.27% 12.55% 16.43% 16.83% 30.28% -
ROE 2.46% 3.30% 0.95% 2.04% 2.38% 2.36% 4.68% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 7.43 12.23 10.09 12.86 11.61 11.23 12.52 -8.32%
EPS 1.40 2.54 0.73 1.61 1.91 1.89 3.79 -15.28%
DPS 0.00 0.00 2.00 4.00 5.00 5.00 6.00 -
NAPS 0.57 0.77 0.77 0.79 0.80 0.80 0.81 -5.68%
Adjusted Per Share Value based on latest NOSH - 120,500
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 3.63 2.99 2.47 3.14 2.84 2.74 3.06 2.88%
EPS 0.69 0.62 0.18 0.39 0.47 0.46 0.93 -4.84%
DPS 0.00 0.00 0.49 0.98 1.22 1.22 1.47 -
NAPS 0.2785 0.1881 0.1881 0.193 0.1955 0.1955 0.1979 5.85%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.69 0.905 0.995 1.09 1.65 1.79 1.21 -
P/RPS 9.29 7.40 9.86 8.47 14.21 15.94 9.66 -0.64%
P/EPS 49.16 35.58 135.63 67.49 86.48 94.73 31.91 7.46%
EY 2.03 2.81 0.74 1.48 1.16 1.06 3.13 -6.95%
DY 0.00 0.00 2.01 3.67 3.03 2.79 4.96 -
P/NAPS 1.21 1.18 1.29 1.38 2.06 2.24 1.49 -3.40%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 23/02/21 25/02/20 26/02/19 23/02/18 24/02/17 26/02/16 -
Price 0.69 1.42 0.98 1.13 1.59 1.99 1.30 -
P/RPS 9.29 11.61 9.71 8.78 13.69 17.72 10.38 -1.83%
P/EPS 49.16 55.83 133.59 69.97 83.34 105.31 34.29 6.18%
EY 2.03 1.79 0.75 1.43 1.20 0.95 2.92 -5.87%
DY 0.00 0.00 2.04 3.54 3.14 2.51 4.62 -
P/NAPS 1.21 1.84 1.27 1.43 1.99 2.49 1.60 -4.54%

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