[HEXIND] QoQ Annualized Quarter Result on 30-Nov-2020 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
22-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
30-Nov-2020 [#1]
Profit Trend
QoQ- 131.65%
YoY- 460.71%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 123,044 124,105 115,566 149,968 121,286 112,093 109,582 8.00%
PBT 537 1,233 -814 4,784 -7,750 -4,744 -6,072 -
Tax 1,379 1,042 2,312 -2,068 -74 -54 -8 -
NP 1,916 2,276 1,498 2,716 -7,824 -4,798 -6,080 -
-
NP to SH 1,642 1,880 938 2,512 -7,937 -4,910 -5,832 -
-
Tax Rate -256.80% -84.51% - 43.23% - - - -
Total Cost 121,128 121,829 114,068 147,252 129,110 116,891 115,662 3.11%
-
Net Worth 79,879 79,637 78,438 78,604 78,049 82,271 83,049 -2.55%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 79,879 79,637 78,438 78,604 78,049 82,271 83,049 -2.55%
NOSH 185,972 185,972 555,511 555,511 555,511 555,511 555,511 -51.69%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin 1.56% 1.83% 1.30% 1.81% -6.45% -4.28% -5.55% -
ROE 2.06% 2.36% 1.20% 3.20% -10.17% -5.97% -7.02% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 66.33 66.95 20.80 27.00 21.83 20.18 19.73 123.92%
EPS 0.89 1.01 0.16 0.44 -1.43 -0.88 -1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4306 0.4296 0.1412 0.1415 0.1405 0.1481 0.1495 102.04%
Adjusted Per Share Value based on latest NOSH - 555,511
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 4.48 4.52 4.21 5.46 4.41 4.08 3.99 8.00%
EPS 0.06 0.07 0.03 0.09 -0.29 -0.18 -0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0291 0.029 0.0286 0.0286 0.0284 0.0299 0.0302 -2.43%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.335 0.235 0.095 0.09 0.125 0.09 0.085 -
P/RPS 0.51 0.35 0.46 0.33 0.57 0.45 0.43 12.01%
P/EPS 37.85 23.17 56.26 19.90 -8.75 -10.18 -8.10 -
EY 2.64 4.32 1.78 5.02 -11.43 -9.82 -12.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.55 0.67 0.64 0.89 0.61 0.57 23.18%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 22/10/21 23/07/21 22/04/21 22/01/21 23/10/20 24/07/20 19/05/20 -
Price 0.16 0.31 0.26 0.10 0.10 0.10 0.09 -
P/RPS 0.24 0.46 1.25 0.37 0.46 0.50 0.46 -35.11%
P/EPS 18.08 30.57 153.98 22.11 -7.00 -11.31 -8.57 -
EY 5.53 3.27 0.65 4.52 -14.29 -8.84 -11.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.72 1.84 0.71 0.71 0.68 0.60 -27.48%

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