[HEXRTL] YoY Quarter Result on 31-Mar-2015 [#1]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 6.1%
YoY- 17.7%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 15,952 15,541 15,440 13,911 12,505 13,651 13,361 2.99%
PBT 2,100 4,829 5,523 3,638 3,043 3,270 3,543 -8.34%
Tax -522 -1,159 -1,344 -925 -738 -801 -855 -7.89%
NP 1,578 3,670 4,179 2,713 2,305 2,469 2,688 -8.49%
-
NP to SH 1,578 3,670 4,179 2,713 2,305 2,469 2,688 -8.49%
-
Tax Rate 24.86% 24.00% 24.33% 25.43% 24.25% 24.50% 24.13% -
Total Cost 14,374 11,871 11,261 11,198 10,200 11,182 10,673 5.08%
-
Net Worth 91,579 93,989 93,989 92,784 92,784 92,784 92,784 -0.21%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 91,579 93,989 93,989 92,784 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.89% 23.61% 27.07% 19.50% 18.43% 18.09% 20.12% -
ROE 1.72% 3.90% 4.45% 2.92% 2.48% 2.66% 2.90% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.24 12.90 12.81 11.54 10.38 11.33 11.09 2.99%
EPS 1.31 3.05 3.47 2.25 1.91 2.05 2.24 -8.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.78 0.78 0.77 0.77 0.77 0.77 -0.21%
Adjusted Per Share Value based on latest NOSH - 120,500
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 4.20 4.10 4.07 3.67 3.30 3.60 3.52 2.98%
EPS 0.42 0.97 1.10 0.72 0.61 0.65 0.71 -8.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2414 0.2477 0.2477 0.2446 0.2446 0.2446 0.2446 -0.21%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.52 1.96 1.38 1.36 1.22 1.12 0.82 -
P/RPS 11.48 15.20 10.77 11.78 11.76 9.89 7.40 7.58%
P/EPS 116.07 64.35 39.79 60.41 63.78 54.66 36.76 21.11%
EY 0.86 1.55 2.51 1.66 1.57 1.83 2.72 -17.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.51 1.77 1.77 1.58 1.45 1.06 11.15%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 25/05/18 29/05/17 25/05/16 21/05/15 09/05/14 16/05/13 21/05/12 -
Price 1.48 1.86 1.33 1.33 1.19 1.07 0.77 -
P/RPS 11.18 14.42 10.38 11.52 11.47 9.45 6.94 8.26%
P/EPS 113.02 61.07 38.35 59.07 62.21 52.22 34.52 21.84%
EY 0.88 1.64 2.61 1.69 1.61 1.91 2.90 -18.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 2.38 1.71 1.73 1.55 1.39 1.00 11.76%

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