[HEXIND] QoQ Annualized Quarter Result on 28-Feb-2017 [#2]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- -42.06%
YoY- -66.24%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 46,668 44,195 42,404 33,404 33,468 37,022 38,830 13.02%
PBT 9,032 2,776 2,222 1,386 2,452 2,282 3,846 76.58%
Tax -2,376 -982 -677 -496 -916 -649 -1,120 65.02%
NP 6,656 1,794 1,545 890 1,536 1,633 2,726 81.22%
-
NP to SH 6,656 1,794 1,545 890 1,536 1,633 2,726 81.22%
-
Tax Rate 26.31% 35.37% 30.47% 35.79% 37.36% 28.44% 29.12% -
Total Cost 40,012 42,401 40,858 32,514 31,932 35,389 36,104 7.08%
-
Net Worth 66,081 64,473 63,813 63,154 65,322 62,585 63,926 2.23%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - - - - - 3,506 - -
Div Payout % - - - - - 214.75% - -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 66,081 64,473 63,813 63,154 65,322 62,585 63,926 2.23%
NOSH 412,235 412,235 412,235 412,235 426,666 412,564 408,999 0.52%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 14.26% 4.06% 3.64% 2.66% 4.59% 4.41% 7.02% -
ROE 10.07% 2.78% 2.42% 1.41% 2.35% 2.61% 4.27% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 11.32 10.72 10.29 8.10 7.84 8.97 9.49 12.46%
EPS 1.60 0.44 0.37 0.22 0.36 0.40 0.67 78.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
NAPS 0.1603 0.1564 0.1548 0.1532 0.1531 0.1517 0.1563 1.69%
Adjusted Per Share Value based on latest NOSH - 412,235
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 1.70 1.61 1.54 1.22 1.22 1.35 1.41 13.26%
EPS 0.24 0.07 0.06 0.03 0.06 0.06 0.10 79.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.13 0.00 -
NAPS 0.0241 0.0235 0.0232 0.023 0.0238 0.0228 0.0233 2.27%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.205 0.20 0.23 0.165 0.185 0.24 0.205 -
P/RPS 1.81 1.87 2.24 2.04 2.36 2.67 2.16 -11.10%
P/EPS 12.70 45.96 61.36 76.43 51.39 60.63 30.75 -44.51%
EY 7.88 2.18 1.63 1.31 1.95 1.65 3.25 80.38%
DY 0.00 0.00 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 1.28 1.28 1.49 1.08 1.21 1.58 1.31 -1.53%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 26/01/18 20/10/17 25/07/17 25/04/17 23/01/17 26/10/16 27/07/16 -
Price 0.215 0.23 0.21 0.26 0.175 0.24 0.215 -
P/RPS 1.90 2.15 2.04 3.21 2.23 2.67 2.26 -10.91%
P/EPS 13.32 52.85 56.02 120.43 48.61 60.63 32.25 -44.50%
EY 7.51 1.89 1.79 0.83 2.06 1.65 3.10 80.28%
DY 0.00 0.00 0.00 0.00 0.00 3.54 0.00 -
P/NAPS 1.34 1.47 1.36 1.70 1.14 1.58 1.38 -1.94%

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