[HEXRTL] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -35.61%
YoY- -16.28%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 13,361 14,765 12,333 8,911 10,774 13,291 14,988 -1.89%
PBT 3,543 3,718 3,210 1,283 1,548 3,500 4,341 -3.32%
Tax -855 -682 -208 -132 -166 -491 -1,144 -4.73%
NP 2,688 3,036 3,002 1,151 1,382 3,009 3,197 -2.84%
-
NP to SH 2,688 3,036 3,002 1,157 1,382 3,009 3,197 -2.84%
-
Tax Rate 24.13% 18.34% 6.48% 10.29% 10.72% 14.03% 26.35% -
Total Cost 10,673 11,729 9,331 7,760 9,392 10,282 11,791 -1.64%
-
Net Worth 92,784 90,000 97,264 90,390 87,726 84,251 76,927 3.16%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 92,784 90,000 97,264 90,390 87,726 84,251 76,927 3.16%
NOSH 120,500 120,000 120,080 120,520 120,173 120,360 99,906 3.17%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 20.12% 20.56% 24.34% 12.92% 12.83% 22.64% 21.33% -
ROE 2.90% 3.37% 3.09% 1.28% 1.58% 3.57% 4.16% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 11.09 12.30 10.27 7.39 8.97 11.04 15.00 -4.90%
EPS 2.24 2.53 2.50 0.96 1.15 2.50 3.20 -5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.75 0.81 0.75 0.73 0.70 0.77 0.00%
Adjusted Per Share Value based on latest NOSH - 120,520
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.71 2.99 2.50 1.81 2.18 2.69 3.04 -1.89%
EPS 0.55 0.62 0.61 0.23 0.28 0.61 0.65 -2.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1881 0.1825 0.1972 0.1833 0.1779 0.1708 0.156 3.16%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.82 0.81 0.62 0.37 0.70 1.14 1.41 -
P/RPS 7.40 6.58 6.04 5.00 7.81 10.32 9.40 -3.90%
P/EPS 36.76 32.02 24.80 38.54 60.87 45.60 44.06 -2.97%
EY 2.72 3.12 4.03 2.59 1.64 2.19 2.27 3.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.08 0.77 0.49 0.96 1.63 1.83 -8.69%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 21/05/12 27/05/11 20/05/10 21/05/09 21/05/08 12/06/07 26/05/06 -
Price 0.77 0.73 0.73 0.40 0.65 1.05 1.20 -
P/RPS 6.94 5.93 7.11 5.41 7.25 9.51 8.00 -2.33%
P/EPS 34.52 28.85 29.20 41.67 56.52 42.00 37.50 -1.36%
EY 2.90 3.47 3.42 2.40 1.77 2.38 2.67 1.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.97 0.90 0.53 0.89 1.50 1.56 -7.13%

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