[HEXRTL] YoY TTM 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- -2.88%

YoY- -21.65%

Quarter Report

HEXRTL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
TTM Result
Revenue	50,855	59,209	45,874	45,546	54,810	57,474	61,999	-3.24%
YoY %	-14.11%	29.07%	0.72%	-16.90%	-4.64%	-7.30%	-	-
Horiz. %	82.03%	95.50%	73.99%	73.46%	88.40%	92.70%	100.00%	-
PBT	11,732	13,571	10,828	7,948	11,215	13,684	19,081	-7.77%
YoY %	-13.55%	25.33%	36.24%	-29.13%	-18.04%	-28.28%	-	-
Horiz. %	61.49%	71.12%	56.75%	41.65%	58.78%	71.72%	100.00%	-
Tax	-2,773	-1,683	-783	-362	-1,533	-2,692	-3,941	-5.68%
YoY %	-64.77%	-114.94%	-116.30%	76.39%	43.05%	31.69%	-	-
Horiz. %	70.36%	42.70%	19.87%	9.19%	38.90%	68.31%	100.00%	-
NP	8,959	11,888	10,045	7,586	9,682	10,992	15,140	-8.36%
YoY %	-24.64%	18.35%	32.41%	-21.65%	-11.92%	-27.40%	-	-
Horiz. %	59.17%	78.52%	66.35%	50.11%	63.95%	72.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	8,959	11,888	10,045	7,586	9,682	10,992	15,140	-8.36%
YoY %	-24.64%	18.35%	32.41%	-21.65%	-11.92%	-27.40%	-	-
Horiz. %	59.17%	78.52%	66.35%	50.11%	63.95%	72.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.64%	12.40%	7.23%	4.55%	13.67%	19.67%	20.65%	-
YoY %	90.65%	71.51%	58.90%	-66.72%	-30.50%	-4.75%	-	-
Horiz. %	114.48%	60.05%	35.01%	22.03%	66.20%	95.25%	100.00%	-
Total Cost	41,896	47,321	35,829	37,960	45,128	46,482	46,859	-1.84%
YoY %	-11.46%	32.07%	-5.61%	-15.88%	-2.91%	-0.80%	-	-
Horiz. %	89.41%	100.99%	76.46%	81.01%	96.31%	99.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	92,784	90,000	97,264	90,390	87,726	84,251	76,927	3.16%
YoY %	3.09%	-7.47%	7.60%	3.04%	4.12%	9.52%	-	-
Horiz. %	120.61%	116.99%	126.44%	117.50%	114.04%	109.52%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Dividend
Div	10,795	12,307	8,396	3,594	5,414	5,418	7,493	6.26%
YoY %	-12.29%	46.58%	133.61%	-33.62%	-0.07%	-27.69%	-	-
Horiz. %	144.07%	164.25%	112.05%	47.96%	72.25%	72.31%	100.00%	-
Div Payout %	120.50%	103.53%	83.59%	47.38%	55.92%	49.30%	49.50%	-
YoY %	16.39%	23.85%	76.42%	-15.27%	13.43%	-0.40%	-	-
Horiz. %	243.43%	209.15%	168.87%	95.72%	112.97%	99.60%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Equity
Net Worth	92,784	90,000	97,264	90,390	87,726	84,251	76,927	3.16%
YoY %	3.09%	-7.47%	7.60%	3.04%	4.12%	9.52%	-	-
Horiz. %	120.61%	116.99%	126.44%	117.50%	114.04%	109.52%	100.00%	-
NOSH	120,500	120,000	120,080	120,520	120,173	120,360	99,906	3.17%
YoY %	0.42%	-0.07%	-0.37%	0.29%	-0.16%	20.47%	-	-
Horiz. %	120.61%	120.11%	120.19%	120.63%	120.29%	120.47%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	17.62%	20.08%	21.90%	16.66%	17.66%	19.13%	24.42%	-
YoY %	-12.25%	-8.31%	31.45%	-5.66%	-7.68%	-21.66%	-	-
Horiz. %	72.15%	82.23%	89.68%	68.22%	72.32%	78.34%	100.00%	-
ROE	9.66%	13.21%	10.33%	8.39%	11.04%	13.05%	19.68%	-
YoY %	-26.87%	27.88%	23.12%	-24.00%	-15.40%	-33.69%	-	-
Horiz. %	49.09%	67.12%	52.49%	42.63%	56.10%	66.31%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Per Share
RPS	42.20	49.34	38.20	37.79	45.61	47.75	62.06	-6.22%
YoY %	-14.47%	29.16%	1.08%	-17.15%	-4.48%	-23.06%	-	-
Horiz. %	68.00%	79.50%	61.55%	60.89%	73.49%	76.94%	100.00%	-
EPS	7.43	9.91	8.37	6.29	8.06	9.13	15.15	-11.18%
YoY %	-25.03%	18.40%	33.07%	-21.96%	-11.72%	-39.74%	-	-
Horiz. %	49.04%	65.41%	55.25%	41.52%	53.20%	60.26%	100.00%	-
DPS	9.00	10.25	7.00	3.00	4.50	4.50	7.50	3.08%
YoY %	-12.20%	46.43%	133.33%	-33.33%	0.00%	-40.00%	-	-
Horiz. %	120.00%	136.67%	93.33%	40.00%	60.00%	60.00%	100.00%	-
NAPS	0.77	0.75	0.81	0.75	0.73	0.70	0.77	0.00%
YoY %	2.67%	-7.41%	8.00%	2.74%	4.29%	-9.09%	-	-
Horiz. %	100.00%	97.40%	105.19%	97.40%	94.81%	90.91%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 120,520
RPS	10.31	12.01	9.30	9.23	11.11	11.65	12.57	-3.24%
YoY %	-14.15%	29.14%	0.76%	-16.92%	-4.64%	-7.32%	-	-
Horiz. %	82.02%	95.54%	73.99%	73.43%	88.39%	92.68%	100.00%	-
EPS	1.82	2.41	2.04	1.54	1.96	2.23	3.07	-8.33%
YoY %	-24.48%	18.14%	32.47%	-21.43%	-12.11%	-27.36%	-	-
Horiz. %	59.28%	78.50%	66.45%	50.16%	63.84%	72.64%	100.00%	-
DPS	2.19	2.50	1.70	0.73	1.10	1.10	1.52	6.26%
YoY %	-12.40%	47.06%	132.88%	-33.64%	0.00%	-27.63%	-	-
Horiz. %	144.08%	164.47%	111.84%	48.03%	72.37%	72.37%	100.00%	-
NAPS	0.1881	0.1825	0.1972	0.1833	0.1779	0.1708	0.156	3.16%
YoY %	3.07%	-7.45%	7.58%	3.04%	4.16%	9.49%	-	-
Horiz. %	120.58%	116.99%	126.41%	117.50%	114.04%	109.49%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
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	1.94	1.64	1.62	0.98	1.53	2.39	2.27	-2.58%
YoY %	18.29%	1.23%	65.31%	-35.95%	-35.98%	5.29%	-	-
Horiz. %	85.46%	72.25%	71.37%	43.17%	67.40%	105.29%	100.00%	-
P/EPS	11.03	8.18	7.41	5.88	8.69	12.48	9.30	2.88%
YoY %	34.84%	10.39%	26.02%	-32.34%	-30.37%	34.19%	-	-
Horiz. %	118.60%	87.96%	79.68%	63.23%	93.44%	134.19%	100.00%	-
EY	9.07	12.23	13.49	17.01	11.51	8.01	10.75	-2.78%
YoY %	-25.84%	-9.34%	-20.69%	47.78%	43.70%	-25.49%	-	-
Horiz. %	84.37%	113.77%	125.49%	158.23%	107.07%	74.51%	100.00%	-
DY	10.98	12.65	11.29	8.11	6.43	3.95	5.32	12.82%
YoY %	-13.20%	12.05%	39.21%	26.13%	62.78%	-25.75%	-	-
Horiz. %	206.39%	237.78%	212.22%	152.44%	120.86%	74.25%	100.00%	-
P/NAPS	1.06	1.08	0.77	0.49	0.96	1.63	1.83	-8.69%
YoY %	-1.85%	40.26%	57.14%	-48.96%	-41.10%	-10.93%	-	-
Horiz. %	57.92%	59.02%	42.08%	26.78%	52.46%	89.07%	100.00%	-

	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
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	1.82	1.48	1.91	1.06	1.43	2.20	1.93	-0.97%
YoY %	22.97%	-22.51%	80.19%	-25.87%	-35.00%	13.99%	-	-
Horiz. %	94.30%	76.68%	98.96%	54.92%	74.09%	113.99%	100.00%	-
P/EPS	10.36	7.37	8.73	6.35	8.07	11.50	7.92	4.57%
YoY %	40.57%	-15.58%	37.48%	-21.31%	-29.83%	45.20%	-	-
Horiz. %	130.81%	93.06%	110.23%	80.18%	101.89%	145.20%	100.00%	-
EY	9.66	13.57	11.46	15.74	12.39	8.70	12.63	-4.36%
YoY %	-28.81%	18.41%	-27.19%	27.04%	42.41%	-31.12%	-	-
Horiz. %	76.48%	107.44%	90.74%	124.62%	98.10%	68.88%	100.00%	-
DY	11.69	14.04	9.59	7.50	6.92	4.29	6.25	10.98%
YoY %	-16.74%	46.40%	27.87%	8.38%	61.31%	-31.36%	-	-
Horiz. %	187.04%	224.64%	153.44%	120.00%	110.72%	68.64%	100.00%	-
P/NAPS	1.00	0.97	0.90	0.53	0.89	1.50	1.56	-7.13%
YoY %	3.09%	7.78%	69.81%	-40.45%	-40.67%	-3.85%	-	-
Horiz. %	64.10%	62.18%	57.69%	33.97%	57.05%	96.15%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos