HEXTAR RETAIL BERHAD
KLSE (MYR): HEXRTL (7202)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.475
Today's Change
-0.02 (4.04%)
Day's Change
0.475 - 0.48
Trading Volume
22,300
Financial
Market Cap
234 Million
NOSH
493 Million
Latest Quarter
30-Sep-2024 [#3]
Announcement Date
21-Nov-2024
Next Quarter
31-Dec-2024
Est. Ann. Date
28-Feb-2025
Est. Ann. Due Date
01-Mar-2025
QoQ | YoY
-479.36% | -755.02%
Revenue | NP to SH
49,616.000 | -1,982.000
RPS | P/RPS
10.06 Cent | 4.72
EPS | P/E | EY
-0.40 Cent | -118.20 | -0.85%
DPS | DY | Payout %
0.00 Cent | 0.00% | 0.00%
NAPS | P/NAPS
0.42 | 1.13
QoQ | YoY
-1091.0% | -132.18%
NP Margin | ROE
-4.71% | -0.96%
F.Y. | Ann. Date
30-Sep-2024 | 21-Nov-2024
Latest Audited Result
31-Dec-2023
Announcement Date
29-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
29-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
44,535.000 | 1,164.000
RPS | P/RPS
9.03 Cent | 5.26
EPS | P/E | EY
0.24 Cent | 201.26 | 0.50%
DPS | DY | Payout %
4.23 Cent | 8.91% | 1,792.59%
NAPS | P/NAPS
0.31 | 1.54
YoY
-93.87%
NP Margin | ROE
2.51% | 0.77%
F.Y. | Ann. Date
31-Dec-2023 | 29-Feb-2024
Revenue | NP to SH
52,921.333 | -1,520.000
RPS | P/RPS
10.73 Cent | 4.43
EPS | P/E | EY
-0.31 Cent | -154.12 | -0.65%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
-200.93% | -156.83%
NP Margin | ROE
-3.66% | -0.73%
F.Y. | Ann. Date
30-Sep-2024 | 21-Nov-2024
Show?
| Last 10 FY Result | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 52,921 | 49,616 | 44,535 | 78,882 | 48,758 | 46,269 | 56,067 | 62,892 | 57,368 | 57,367 | 53,956 | 58,406 | -2.96% | |
| PBT | -1,884 | -2,257 | 1,998 | 22,741 | 8,578 | 8,578 | 8,294 | 8,703 | 16,221 | 17,477 | 15,344 | 13,344 | -19.01% | |
| Tax | -50 | -80 | -878 | -3,747 | -2,167 | -2,205 | -2,040 | -1,470 | -3,930 | -4,192 | -3,854 | -3,228 | -13.46% | |
| NP | -1,934 | -2,337 | 1,120 | 18,994 | 6,411 | 6,373 | 6,254 | 7,233 | 12,291 | 13,285 | 11,490 | 10,116 | -21.68% | |
| - | ||||||||||||||
| NP to SH | -1,520 | -1,982 | 1,164 | 18,994 | 6,411 | 6,373 | 6,254 | 7,233 | 12,291 | 13,285 | 11,490 | 10,116 | -21.34% | |
| - | ||||||||||||||
| Tax Rate | - | - | 43.94% | 16.48% | 25.26% | 25.71% | 24.60% | 16.89% | 24.23% | 23.99% | 25.12% | 24.19% | - | |
| Total Cost | 54,855 | 51,953 | 43,415 | 59,888 | 42,347 | 39,896 | 49,813 | 55,659 | 45,077 | 44,082 | 42,466 | 48,290 | -1.17% | |
| - | ||||||||||||||
| Net Worth | 207,195 | 207,195 | 151,751 | 159,719 | 137,372 | 92,784 | 92,784 | 95,195 | 96,400 | 96,400 | 97,605 | 95,195 | 5.31% | |
| Equity | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Worth | 207,195 | 207,195 | 151,751 | 159,719 | 137,372 | 92,784 | 92,784 | 95,195 | 96,400 | 96,400 | 97,605 | 95,195 | 5.31% | |
| NOSH | 493,190 | 493,190 | 379,377 | 247,456 | 241,011 | 120,500 | 120,500 | 120,500 | 120,500 | 120,500 | 120,500 | 120,500 | 13.58% | |
| Ratio Analysis | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| NP Margin | -3.66% | -4.71% | 2.51% | 24.08% | 13.15% | 13.77% | 11.15% | 11.50% | 21.42% | 23.16% | 21.30% | 17.32% | - | |
| ROE | -0.73% | -0.96% | 0.77% | 11.89% | 4.67% | 6.87% | 6.74% | 7.60% | 12.75% | 13.78% | 11.77% | 10.63% | - | |
| Per Share | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 10.73 | 10.06 | 11.74 | 32.10 | 20.23 | 38.40 | 46.53 | 52.19 | 47.61 | 47.61 | 44.78 | 48.47 | -14.56% | |
| EPS | -0.36 | -0.40 | 0.31 | 7.85 | 2.66 | 5.29 | 5.19 | 6.00 | 10.20 | 11.02 | 9.54 | 8.40 | -30.67% | |
| DPS | 0.00 | 0.00 | 5.50 | 0.00 | 0.00 | 3.00 | 5.00 | 6.00 | 10.00 | 11.00 | 10.00 | 8.00 | -4.07% | |
| NAPS | 0.42 | 0.42 | 0.40 | 0.65 | 0.57 | 0.77 | 0.77 | 0.79 | 0.80 | 0.80 | 0.81 | 0.79 | -7.27% | |
| Adjusted Per Share Value based on latest NOSH - 493,190 | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| RPS | 10.73 | 10.06 | 9.03 | 15.99 | 9.89 | 9.38 | 11.37 | 12.75 | 11.63 | 11.63 | 10.94 | 11.84 | -2.96% | |
| EPS | -0.31 | -0.40 | 0.24 | 3.85 | 1.30 | 1.29 | 1.27 | 1.47 | 2.49 | 2.69 | 2.33 | 2.05 | -21.19% | |
| DPS | 0.00 | 0.00 | 4.23 | 0.00 | 0.00 | 0.73 | 1.22 | 1.47 | 2.44 | 2.69 | 2.44 | 1.95 | 8.97% | |
| NAPS | 0.4201 | 0.4201 | 0.3077 | 0.3239 | 0.2785 | 0.1881 | 0.1881 | 0.193 | 0.1955 | 0.1955 | 0.1979 | 0.193 | 5.31% | |
| Price Multiplier on Financial Quarter End Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 30/09/24 | 30/09/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
| Price | 0.455 | 0.455 | 0.50 | 1.13 | 0.69 | 0.905 | 0.995 | 1.09 | 1.65 | 1.79 | 1.21 | 1.20 | - | |
| P/RPS | 4.24 | 4.52 | 4.26 | 3.52 | 3.41 | 2.36 | 2.14 | 2.09 | 3.47 | 3.76 | 2.70 | 2.48 | 6.19% | |
| P/EPS | -147.67 | -113.25 | 162.96 | 14.62 | 25.94 | 17.11 | 19.17 | 18.16 | 16.18 | 16.24 | 12.69 | 14.29 | 31.03% | |
| EY | -0.68 | -0.88 | 0.61 | 6.84 | 3.86 | 5.84 | 5.22 | 5.51 | 6.18 | 6.16 | 7.88 | 7.00 | -23.73% | |
| DY | 0.00 | 0.00 | 11.00 | 0.00 | 0.00 | 3.31 | 5.03 | 5.50 | 6.06 | 6.15 | 8.26 | 6.67 | 5.71% | |
| P/NAPS | 1.08 | 1.08 | 1.25 | 1.74 | 1.21 | 1.18 | 1.29 | 1.38 | 2.06 | 2.24 | 1.49 | 1.52 | -2.14% | |
| Price Multiplier on Announcement Date | ||||||||||||||
| AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Date | 21/11/24 | 21/11/24 | 29/02/24 | 17/02/23 | 24/02/22 | 23/02/21 | 25/02/20 | 26/02/19 | 23/02/18 | 24/02/17 | 26/02/16 | 16/02/15 | - | |
| Price | 0.475 | 0.475 | 0.485 | 1.11 | 0.69 | 1.42 | 0.98 | 1.13 | 1.59 | 1.99 | 1.30 | 1.28 | - | |
| P/RPS | 4.43 | 4.72 | 4.13 | 3.46 | 3.41 | 3.70 | 2.11 | 2.17 | 3.34 | 4.18 | 2.90 | 2.64 | 5.09% | |
| P/EPS | -154.16 | -118.23 | 158.07 | 14.36 | 25.94 | 26.85 | 18.88 | 18.83 | 15.59 | 18.05 | 13.63 | 15.25 | 29.65% | |
| EY | -0.65 | -0.85 | 0.63 | 6.96 | 3.86 | 3.72 | 5.30 | 5.31 | 6.42 | 5.54 | 7.33 | 6.56 | -22.90% | |
| DY | 0.00 | 0.00 | 11.34 | 0.00 | 0.00 | 2.11 | 5.10 | 5.31 | 6.29 | 5.53 | 7.69 | 6.25 | 6.83% | |
| P/NAPS | 1.13 | 1.13 | 1.21 | 1.71 | 1.21 | 1.84 | 1.27 | 1.43 | 1.99 | 2.49 | 1.60 | 1.62 | -3.18% | |
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
9 people like this. Showing 50 of 602 comments
@theshoot, how you know? haha hear from where? can trust your source hehe
2024-07-07 00:40
@theshoot, ok ok we wait for the official announcement. I hear from industry players too haha
2024-07-07 22:32
From 6 Feb until now, I dont believe that anyone would take 6 months to negotiate a F&B franchise. Makes sense?
2024-07-08 16:08
However, my source tells me it's Luckin but we will have to wait. Please enlighten.
2024-07-08 16:09
@theshoot, if you look at 6 Feb announcement, Circular 1 page 12. You will notice that the company has set up 20 F&B shell companies for the proposed diversification. None of those names I am able to link / relate to Luckin. Example of the incorporated companies are Fresh Palate, Mingle Hub, Flavora Sdn Bhd etc. Hence, I believe the original intention of diversification was to bring in other F&B ventures / self build brands.
2024-07-08 16:12
However, along the way they somehow manage to talk to Luckin and now will drop all other F&B ideas? Please enlighten if you think my thoughts make sense. Thanks bro
2024-07-08 16:13
Otherwise, why incorporated 20 different F&B shell companies for food and also drinks nature? hmmm
2024-07-08 16:15
Goldman, they want to be big, not only Luckin. But luckin is more promising one. 6 month make sense, it's not a simple deal, a lot of things need to be in place and agreed.
2024-07-08 19:34
@theshoot, ok sir. Are you well versed in the F&B space? Cotti coffee doesn't look so promising. Hope that Luckin will be better
2024-07-08 22:26
Yes Luckin very promising. With tens of billion sales worldwide, they will somehow make an impact
2024-07-08 22:33
I am in the industry as well and it is said that its Luckin Coffee, also heard the LOI is to be signed by the mid of this month.
2024-07-09 16:20
There will also be another coffee player coming in this year which is EDIYA Coffee from Korea
2024-07-09 16:24
Hi Westeros, thanks for the updates. What's your take on EDIYA Coffee? Do you think will give Zus a run for their money?
2024-07-09 17:16
Hi goldmanbull, Yes I feel EDIYA will give ZUS a run for their money and why I say this is because I think they will aim for the malay segment of customers as the malay's tend to like anything that's Korean. As such if they play their marketing game well it may work very much their way.
2024-07-10 14:49
There's many reasons why boss will sell but there is only ONE reason why boss will buy haha
2024-07-13 00:13
Yup by right the agreement should have been inked....so now just wait for the news
2024-07-15 18:35
Today lou sai..... Why all so quiet? market good only everyone appear lol
2024-08-02 22:28
Any good new that someone secretly told you will forever remain as a secret, it will not become real news
2024-08-20 15:55
lucking coffee punya cerita still ＯＮ r?ikan bilis oledi 60 days waiting here
2024-08-20 18:18
Heard that term sheet already signed, Sept to roll out first store
Now working on manpower hiring, those with Starbucks MY profile
2024-08-20 18:48
The news of Luckin memang betul. Beli tunggu. Kopi tengah panas. Harap kopi kaw kaw mari
1 month ago
Post a Comment
Featured Posts
Latest Videos
MQ Trading Signals
Time
Signal
Duration
Type
2024-11-21 15:00:00
EMA 5
Hourly
SELL
2024-11-21 14:30:00
EMA 5
30 Mins
SELL
2024-11-21 14:30:00
ADX
30 Mins
SELL
2024-11-21 14:30:00
TURTLE SYSTEM 20
30 Mins
SELL
2024-11-21 14:30:00
EMA 5
10 Mins
SELL
Apps
Top Articles
1
2
Good Articles to Share
3
4
Koon Yew Yin's Blog
Why all plantation companies will continue to report more profit - Koon Yew Yin
5
AmInvest Research Reports
6
7
save malaysia!
8
#
Stock
Score
Daily Stocks
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Stock Name
Last
Change
Volume
Featured Advertisers / Partners
Ride The Bull Short The Bear
CS Tan
4.9 / 5.0
This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....
jenson68
Break 67 resistance baru cantik ..
2024-07-02 15:53