[HEXIND] QoQ Annualized Quarter Result on 28-Feb-2021 [#2]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- -62.66%
YoY- 116.08%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 191,180 123,044 124,105 115,566 149,968 121,286 112,093 42.70%
PBT 9,328 537 1,233 -814 4,784 -7,750 -4,744 -
Tax -1,356 1,379 1,042 2,312 -2,068 -74 -54 755.83%
NP 7,972 1,916 2,276 1,498 2,716 -7,824 -4,798 -
-
NP to SH 8,360 1,642 1,880 938 2,512 -7,937 -4,910 -
-
Tax Rate 14.54% -256.80% -84.51% - 43.23% - - -
Total Cost 183,208 121,128 121,829 114,068 147,252 129,110 116,891 34.89%
-
Net Worth 100,145 79,879 79,637 78,438 78,604 78,049 82,271 13.99%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 100,145 79,879 79,637 78,438 78,604 78,049 82,271 13.99%
NOSH 580,555 185,972 185,972 555,511 555,511 555,511 555,511 2.98%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 4.17% 1.56% 1.83% 1.30% 1.81% -6.45% -4.28% -
ROE 8.35% 2.06% 2.36% 1.20% 3.20% -10.17% -5.97% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 32.93 66.33 66.95 20.80 27.00 21.83 20.18 38.56%
EPS 1.44 0.89 1.01 0.16 0.44 -1.43 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.4306 0.4296 0.1412 0.1415 0.1405 0.1481 10.69%
Adjusted Per Share Value based on latest NOSH - 555,511
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 6.96 4.48 4.52 4.21 5.46 4.41 4.08 42.72%
EPS 0.30 0.06 0.07 0.03 0.09 -0.29 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0291 0.029 0.0286 0.0286 0.0284 0.0299 14.20%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.16 0.335 0.235 0.095 0.09 0.125 0.09 -
P/RPS 0.49 0.51 0.35 0.46 0.33 0.57 0.45 5.83%
P/EPS 11.11 37.85 23.17 56.26 19.90 -8.75 -10.18 -
EY 9.00 2.64 4.32 1.78 5.02 -11.43 -9.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.78 0.55 0.67 0.64 0.89 0.61 32.43%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 21/01/22 22/10/21 23/07/21 22/04/21 22/01/21 23/10/20 24/07/20 -
Price 0.19 0.16 0.31 0.26 0.10 0.10 0.10 -
P/RPS 0.58 0.24 0.46 1.25 0.37 0.46 0.50 10.39%
P/EPS 13.19 18.08 30.57 153.98 22.11 -7.00 -11.31 -
EY 7.58 5.53 3.27 0.65 4.52 -14.29 -8.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.37 0.72 1.84 0.71 0.71 0.68 37.76%

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