[HEXIND] QoQ Annualized Quarter Result on 30-Nov-2017 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
26-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- 271.01%
YoY- 333.33%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 33,618 36,761 36,776 46,668 44,195 42,404 33,404 0.42%
PBT -7,607 3,152 2,734 9,032 2,776 2,222 1,386 -
Tax -721 -948 -950 -2,376 -982 -677 -496 28.23%
NP -8,328 2,204 1,784 6,656 1,794 1,545 890 -
-
NP to SH -8,328 2,093 1,784 6,656 1,794 1,545 890 -
-
Tax Rate - 30.08% 34.75% 26.31% 35.37% 30.47% 35.79% -
Total Cost 41,946 34,557 34,992 40,012 42,401 40,858 32,514 18.45%
-
Net Worth 7,112,166 6,604,013 65,256 66,081 64,473 63,813 63,154 2212.04%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 7,112,166 6,604,013 65,256 66,081 64,473 63,813 63,154 2212.04%
NOSH 555,511 412,235 412,235 412,235 412,235 412,235 412,235 21.93%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin -24.77% 6.00% 4.85% 14.26% 4.06% 3.64% 2.66% -
ROE -0.12% 0.03% 2.73% 10.07% 2.78% 2.42% 1.41% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 7.17 8.92 8.92 11.32 10.72 10.29 8.10 -7.78%
EPS -1.95 0.53 0.44 1.60 0.44 0.37 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 15.17 16.02 0.1583 0.1603 0.1564 0.1548 0.1532 2022.50%
Adjusted Per Share Value based on latest NOSH - 412,235
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 1.22 1.34 1.34 1.70 1.61 1.54 1.22 0.00%
EPS -0.30 0.08 0.06 0.24 0.07 0.06 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5887 2.4038 0.0238 0.0241 0.0235 0.0232 0.023 2211.17%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 0.17 0.17 0.21 0.205 0.20 0.23 0.165 -
P/RPS 2.37 1.91 2.35 1.81 1.87 2.24 2.04 10.48%
P/EPS -9.57 33.48 48.53 12.70 45.96 61.36 76.43 -
EY -10.45 2.99 2.06 7.88 2.18 1.63 1.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 1.33 1.28 1.28 1.49 1.08 -95.55%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 23/10/18 30/07/18 17/04/18 26/01/18 20/10/17 25/07/17 25/04/17 -
Price 0.155 0.17 0.20 0.215 0.23 0.21 0.26 -
P/RPS 2.16 1.91 2.24 1.90 2.15 2.04 3.21 -23.15%
P/EPS -8.73 33.48 46.21 13.32 52.85 56.02 120.43 -
EY -11.46 2.99 2.16 7.51 1.89 1.79 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.01 1.26 1.34 1.47 1.36 1.70 -96.71%

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