[HEXIND] QoQ Annualized Quarter Result on 30-Nov-2014 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
21-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- 148.31%
YoY- 102.72%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 59,646 66,706 63,936 74,512 65,423 65,029 56,716 3.40%
PBT 9,183 12,938 13,534 23,780 10,348 10,602 5,198 45.98%
Tax -2,723 -3,362 -3,424 -5,924 -3,157 -3,482 -2,654 1.72%
NP 6,460 9,576 10,110 17,856 7,191 7,120 2,544 85.81%
-
NP to SH 6,460 9,576 10,110 17,856 7,191 7,120 2,544 85.81%
-
Tax Rate 29.65% 25.99% 25.30% 24.91% 30.51% 32.84% 51.06% -
Total Cost 53,186 57,130 53,826 56,656 58,232 57,909 54,172 -1.21%
-
Net Worth 64,302 65,174 62,755 66,629 46,586 42,885 29,953 66.18%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 4,114 - - - 30 - - -
Div Payout % 63.68% - - - 0.43% - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 64,302 65,174 62,755 66,629 46,586 42,885 29,953 66.18%
NOSH 411,401 412,758 410,975 413,333 309,956 275,257 205,161 58.81%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 10.83% 14.36% 15.81% 23.96% 10.99% 10.95% 4.49% -
ROE 10.05% 14.69% 16.11% 26.80% 15.44% 16.60% 8.49% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 14.50 16.16 15.56 18.03 21.11 23.62 27.64 -34.87%
EPS 1.57 2.32 2.46 4.32 2.32 2.59 1.24 16.98%
DPS 1.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.1563 0.1579 0.1527 0.1612 0.1503 0.1558 0.146 4.63%
Adjusted Per Share Value based on latest NOSH - 413,333
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 2.17 2.43 2.33 2.71 2.38 2.37 2.06 3.51%
EPS 0.24 0.35 0.37 0.65 0.26 0.26 0.09 91.95%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0234 0.0237 0.0228 0.0243 0.017 0.0156 0.0109 66.18%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.21 0.265 0.26 0.24 0.295 0.225 0.26 -
P/RPS 1.45 1.64 1.67 1.33 1.40 0.95 0.94 33.39%
P/EPS 13.37 11.42 10.57 5.56 12.72 8.70 20.97 -25.86%
EY 7.48 8.75 9.46 18.00 7.86 11.50 4.77 34.86%
DY 4.76 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.34 1.68 1.70 1.49 1.96 1.44 1.78 -17.20%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 27/10/15 29/07/15 23/04/15 21/01/15 28/10/14 23/07/14 21/04/14 -
Price 0.24 0.26 0.30 0.25 0.265 0.28 0.23 -
P/RPS 1.66 1.61 1.93 1.39 1.26 1.19 0.83 58.53%
P/EPS 15.28 11.21 12.20 5.79 11.42 10.82 18.55 -12.09%
EY 6.54 8.92 8.20 17.28 8.75 9.24 5.39 13.72%
DY 4.17 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 1.54 1.65 1.96 1.55 1.76 1.80 1.58 -1.69%

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