[HEXIND] QoQ Annualized Quarter Result on 28-Feb-2015 [#2]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- -43.38%
YoY- 297.41%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 46,640 59,646 66,706 63,936 74,512 65,423 65,029 -19.85%
PBT 6,660 9,183 12,938 13,534 23,780 10,348 10,602 -26.63%
Tax -1,804 -2,723 -3,362 -3,424 -5,924 -3,157 -3,482 -35.46%
NP 4,856 6,460 9,576 10,110 17,856 7,191 7,120 -22.50%
-
NP to SH 4,856 6,460 9,576 10,110 17,856 7,191 7,120 -22.50%
-
Tax Rate 27.09% 29.65% 25.99% 25.30% 24.91% 30.51% 32.84% -
Total Cost 41,784 53,186 57,130 53,826 56,656 58,232 57,909 -19.53%
-
Net Worth 66,686 64,302 65,174 62,755 66,629 46,586 42,885 34.18%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - 4,114 - - - 30 - -
Div Payout % - 63.68% - - - 0.43% - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 66,686 64,302 65,174 62,755 66,629 46,586 42,885 34.18%
NOSH 418,620 411,401 412,758 410,975 413,333 309,956 275,257 32.21%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 10.41% 10.83% 14.36% 15.81% 23.96% 10.99% 10.95% -
ROE 7.28% 10.05% 14.69% 16.11% 26.80% 15.44% 16.60% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 11.14 14.50 16.16 15.56 18.03 21.11 23.62 -39.38%
EPS 1.16 1.57 2.32 2.46 4.32 2.32 2.59 -41.43%
DPS 0.00 1.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1593 0.1563 0.1579 0.1527 0.1612 0.1503 0.1558 1.49%
Adjusted Per Share Value based on latest NOSH - 422,142
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 1.70 2.17 2.43 2.33 2.71 2.38 2.37 -19.85%
EPS 0.18 0.24 0.35 0.37 0.65 0.26 0.26 -21.72%
DPS 0.00 0.15 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.0234 0.0237 0.0228 0.0243 0.017 0.0156 34.33%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.205 0.21 0.265 0.26 0.24 0.295 0.225 -
P/RPS 1.84 1.45 1.64 1.67 1.33 1.40 0.95 55.31%
P/EPS 17.67 13.37 11.42 10.57 5.56 12.72 8.70 60.30%
EY 5.66 7.48 8.75 9.46 18.00 7.86 11.50 -37.63%
DY 0.00 4.76 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 1.29 1.34 1.68 1.70 1.49 1.96 1.44 -7.06%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 27/01/16 27/10/15 29/07/15 23/04/15 21/01/15 28/10/14 23/07/14 -
Price 0.205 0.24 0.26 0.30 0.25 0.265 0.28 -
P/RPS 1.84 1.66 1.61 1.93 1.39 1.26 1.19 33.67%
P/EPS 17.67 15.28 11.21 12.20 5.79 11.42 10.82 38.63%
EY 5.66 6.54 8.92 8.20 17.28 8.75 9.24 -27.85%
DY 0.00 4.17 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 1.29 1.54 1.65 1.96 1.55 1.76 1.80 -19.89%

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