[HEXRTL] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -9.12%
YoY- -23.37%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 59,663 47,369 45,199 51,264 56,722 62,690 49,157 3.27%
PBT 13,399 11,357 8,144 9,667 14,401 17,316 16,302 -3.21%
Tax -2,241 -731 -377 -868 -2,918 -3,713 -3,985 -9.14%
NP 11,158 10,626 7,767 8,799 11,483 13,603 12,317 -1.63%
-
NP to SH 11,158 10,626 7,767 8,799 11,483 13,603 13,387 -2.98%
-
Tax Rate 16.73% 6.44% 4.63% 8.98% 20.26% 21.44% 24.44% -
Total Cost 48,505 36,743 37,432 42,465 45,239 49,087 36,840 4.68%
-
Net Worth 91,108 91,066 88,924 85,286 81,858 75,921 69,982 4.49%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 12,309 13,189 3,594 5,414 5,418 7,493 2,457 30.79%
Div Payout % 110.32% 124.13% 46.27% 61.53% 47.19% 55.09% 18.36% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 91,108 91,066 88,924 85,286 81,858 75,921 69,982 4.49%
NOSH 119,880 119,824 120,167 120,121 120,379 120,510 99,974 3.07%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 18.70% 22.43% 17.18% 17.16% 20.24% 21.70% 25.06% -
ROE 12.25% 11.67% 8.73% 10.32% 14.03% 17.92% 19.13% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 49.77 39.53 37.61 42.68 47.12 52.02 49.17 0.20%
EPS 9.31 8.87 6.46 7.33 9.54 11.29 13.39 -5.87%
DPS 10.25 11.00 3.00 4.50 4.50 6.22 2.46 26.83%
NAPS 0.76 0.76 0.74 0.71 0.68 0.63 0.70 1.37%
Adjusted Per Share Value based on latest NOSH - 120,121
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 12.10 9.60 9.16 10.39 11.50 12.71 9.97 3.27%
EPS 2.26 2.15 1.57 1.78 2.33 2.76 2.71 -2.97%
DPS 2.50 2.67 0.73 1.10 1.10 1.52 0.50 30.75%
NAPS 0.1847 0.1846 0.1803 0.1729 0.166 0.1539 0.1419 4.48%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.76 0.64 0.40 0.61 1.04 1.12 1.34 -
P/RPS 1.53 1.62 1.06 1.43 2.21 2.15 2.73 -9.19%
P/EPS 8.17 7.22 6.19 8.33 10.90 9.92 10.01 -3.32%
EY 12.25 13.86 16.16 12.01 9.17 10.08 9.99 3.45%
DY 13.49 17.19 7.50 7.38 4.33 5.55 1.83 39.48%
P/NAPS 1.00 0.84 0.54 0.86 1.53 1.78 1.91 -10.21%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 19/08/10 20/08/09 19/08/08 17/08/07 17/08/06 16/08/05 -
Price 0.75 0.68 0.43 0.54 0.99 1.04 1.39 -
P/RPS 1.51 1.72 1.14 1.27 2.10 2.00 2.83 -9.93%
P/EPS 8.06 7.67 6.65 7.37 10.38 9.21 10.38 -4.12%
EY 12.41 13.04 15.03 13.56 9.64 10.85 9.63 4.31%
DY 13.67 16.18 6.98 8.33 4.55 5.98 1.77 40.57%
P/NAPS 0.99 0.89 0.58 0.76 1.46 1.65 1.99 -10.98%

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