[HEXRTL] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[HEXRTL] HEXTAR RETAIL BERHAD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 74.3%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXRTL's Result
HEXRTL's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 57,327 59,171 58,322 22,882 35.81%
PBT 13,167 14,525 18,531 7,701 19.57%
Tax -1,858 -3,345 -3,578 -2,329 -7.25%
NP 11,309 11,180 14,953 5,372 28.16%
-
NP to SH 11,309 11,180 14,953 6,442 20.63%
-
Tax Rate 14.11% 23.03% 19.31% 30.24% -
Total Cost 46,018 47,991 43,369 17,510 38.00%
-
Net Worth 86,629 80,679 66,924 64,880 10.11%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,414 5,418 7,493 2,457 30.12%
Div Payout % 47.88% 48.47% 50.12% 38.15% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 86,629 80,679 66,924 64,880 10.11%
NOSH 120,318 120,416 99,887 98,303 6.96%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 19.73% 18.89% 25.64% 23.48% -
ROE 13.05% 13.86% 22.34% 9.93% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 47.65 49.14 58.39 23.28 26.96%
EPS 9.40 9.28 14.97 6.55 12.79%
DPS 4.50 4.50 7.50 2.50 21.64%
NAPS 0.72 0.67 0.67 0.66 2.94%
Adjusted Per Share Value based on latest NOSH - 98,303
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.62 12.00 11.83 4.64 35.79%
EPS 2.29 2.27 3.03 1.31 20.46%
DPS 1.10 1.10 1.52 0.50 30.05%
NAPS 0.1757 0.1636 0.1357 0.1316 10.11%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.69 0.93 1.32 1.40 -
P/RPS 1.45 1.89 2.26 6.01 -37.74%
P/EPS 7.34 10.02 8.82 21.36 -29.95%
EY 13.62 9.98 11.34 4.68 42.77%
DY 6.52 4.84 5.68 1.79 53.86%
P/NAPS 0.96 1.39 1.97 2.12 -23.20%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/08 26/02/07 22/02/06 - -
Price 0.73 1.02 1.36 0.00 -
P/RPS 1.53 2.08 2.33 0.00 -
P/EPS 7.77 10.99 9.08 0.00 -
EY 12.88 9.10 11.01 0.00 -
DY 6.16 4.41 5.51 0.00 -
P/NAPS 1.01 1.52 2.03 0.00 -

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