[HEXIND] QoQ Annualized Quarter Result on 29-Feb-2016 [#2]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
28-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
29-Feb-2016 [#2]
Profit Trend
QoQ-0.0%
YoY- -73.93%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 33,468 37,022 38,830 38,514 38,514 46,640 59,646 -36.96%
PBT 2,452 2,282 3,846 3,874 3,874 6,660 9,183 -65.16%
Tax -916 -649 -1,120 -1,238 -1,238 -1,804 -2,723 -58.11%
NP 1,536 1,633 2,726 2,636 2,636 4,856 6,460 -68.24%
-
NP to SH 1,536 1,633 2,726 2,636 2,636 4,856 6,460 -68.24%
-
Tax Rate 37.36% 28.44% 29.12% 31.96% 31.96% 27.09% 29.65% -
Total Cost 31,932 35,389 36,104 35,878 35,878 41,784 53,186 -33.46%
-
Net Worth 65,322 62,585 63,926 63,675 0 66,686 64,302 1.26%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div - 3,506 - - - - 4,114 -
Div Payout % - 214.75% - - - - 63.68% -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 65,322 62,585 63,926 63,675 0 66,686 64,302 1.26%
NOSH 426,666 412,564 408,999 411,875 411,875 418,620 411,401 2.95%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 4.59% 4.41% 7.02% 6.84% 6.84% 10.41% 10.83% -
ROE 2.35% 2.61% 4.27% 4.14% 0.00% 7.28% 10.05% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 7.84 8.97 9.49 9.35 9.35 11.14 14.50 -38.80%
EPS 0.36 0.40 0.67 0.64 0.64 1.16 1.57 -69.15%
DPS 0.00 0.85 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.1531 0.1517 0.1563 0.1546 0.00 0.1593 0.1563 -1.63%
Adjusted Per Share Value based on latest NOSH - 350,000
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 1.22 1.35 1.41 1.40 1.40 1.70 2.17 -36.86%
EPS 0.06 0.06 0.10 0.10 0.10 0.18 0.24 -66.95%
DPS 0.00 0.13 0.00 0.00 0.00 0.00 0.15 -
NAPS 0.0238 0.0228 0.0233 0.0232 0.00 0.0243 0.0234 1.36%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 0.185 0.24 0.205 0.225 0.22 0.205 0.21 -
P/RPS 2.36 2.67 2.16 2.41 2.35 1.84 1.45 47.55%
P/EPS 51.39 60.63 30.75 35.16 34.38 17.67 13.37 193.10%
EY 1.95 1.65 3.25 2.84 2.91 5.66 7.48 -65.82%
DY 0.00 3.54 0.00 0.00 0.00 0.00 4.76 -
P/NAPS 1.21 1.58 1.31 1.46 0.00 1.29 1.34 -7.82%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 23/01/17 26/10/16 27/07/16 28/04/16 - 27/01/16 27/10/15 -
Price 0.175 0.24 0.215 0.205 0.00 0.205 0.24 -
P/RPS 2.23 2.67 2.26 2.19 0.00 1.84 1.66 26.58%
P/EPS 48.61 60.63 32.25 32.03 0.00 17.67 15.28 152.01%
EY 2.06 1.65 3.10 3.12 0.00 5.66 6.54 -60.25%
DY 0.00 3.54 0.00 0.00 0.00 0.00 4.17 -
P/NAPS 1.14 1.58 1.38 1.33 0.00 1.29 1.54 -21.35%

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