[HEXIND] QoQ Annualized Quarter Result on 30-Nov-2018 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
22-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
30-Nov-2018 [#1]
Profit Trend
QoQ- 102.35%
YoY- -97.06%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 116,890 122,357 113,352 136,296 33,618 36,761 36,776 115.72%
PBT 8,104 8,298 2,106 1,040 -7,607 3,152 2,734 105.94%
Tax -2,081 -1,616 -804 -796 -721 -948 -950 68.42%
NP 6,023 6,682 1,302 244 -8,328 2,204 1,784 124.55%
-
NP to SH 6,304 6,898 1,576 196 -8,328 2,093 1,784 131.46%
-
Tax Rate 25.68% 19.47% 38.18% 76.54% - 30.08% 34.75% -
Total Cost 110,867 115,674 112,050 136,052 41,946 34,557 34,992 115.26%
-
Net Worth 87,048 8,899,298 84,659 84,048 7,112,166 6,604,013 65,256 21.11%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 87,048 8,899,298 84,659 84,048 7,112,166 6,604,013 65,256 21.11%
NOSH 555,511 555,511 555,511 555,511 555,511 412,235 412,235 21.93%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin 5.15% 5.46% 1.15% 0.18% -24.77% 6.00% 4.85% -
ROE 7.24% 0.08% 1.86% 0.23% -0.12% 0.03% 2.73% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 21.04 22.03 20.40 24.54 7.17 8.92 8.92 76.91%
EPS 1.13 1.24 0.28 0.04 -1.95 0.53 0.44 87.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1567 16.02 0.1524 0.1513 15.17 16.02 0.1583 -0.67%
Adjusted Per Share Value based on latest NOSH - 555,511
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 4.25 4.45 4.13 4.96 1.22 1.34 1.34 115.41%
EPS 0.23 0.25 0.06 0.01 -0.30 0.08 0.06 144.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0317 3.2392 0.0308 0.0306 2.5887 2.4038 0.0238 20.99%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.11 0.12 0.135 0.12 0.17 0.17 0.21 -
P/RPS 0.52 0.54 0.66 0.49 2.37 1.91 2.35 -63.31%
P/EPS 9.69 9.66 47.59 340.11 -9.57 33.48 48.53 -65.73%
EY 10.32 10.35 2.10 0.29 -10.45 2.99 2.06 191.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.01 0.89 0.79 0.01 0.01 1.33 -34.73%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 29/10/19 29/07/19 22/04/19 22/01/19 23/10/18 30/07/18 17/04/18 -
Price 0.10 0.12 0.12 0.115 0.155 0.17 0.20 -
P/RPS 0.48 0.54 0.59 0.47 2.16 1.91 2.24 -64.09%
P/EPS 8.81 9.66 42.30 325.94 -8.73 33.48 46.21 -66.77%
EY 11.35 10.35 2.36 0.31 -11.46 2.99 2.16 201.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.01 0.79 0.76 0.01 0.01 1.26 -36.26%

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