[HEXIND] QoQ Annualized Quarter Result on 31-Aug-2015 [#4]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
27-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-Aug-2015 [#4]
Profit Trend
QoQ- -32.54%
YoY- -10.17%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Revenue 38,514 38,514 46,640 59,646 66,706 63,936 74,512 -41.03%
PBT 3,874 3,874 6,660 9,183 12,938 13,534 23,780 -76.60%
Tax -1,238 -1,238 -1,804 -2,723 -3,362 -3,424 -5,924 -71.43%
NP 2,636 2,636 4,856 6,460 9,576 10,110 17,856 -78.37%
-
NP to SH 2,636 2,636 4,856 6,460 9,576 10,110 17,856 -78.37%
-
Tax Rate 31.96% 31.96% 27.09% 29.65% 25.99% 25.30% 24.91% -
Total Cost 35,878 35,878 41,784 53,186 57,130 53,826 56,656 -30.62%
-
Net Worth 63,675 0 66,686 64,302 65,174 62,755 66,629 -3.56%
Dividend
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Div - - - 4,114 - - - -
Div Payout % - - - 63.68% - - - -
Equity
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Net Worth 63,675 0 66,686 64,302 65,174 62,755 66,629 -3.56%
NOSH 411,875 411,875 418,620 411,401 412,758 410,975 413,333 -0.28%
Ratio Analysis
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
NP Margin 6.84% 6.84% 10.41% 10.83% 14.36% 15.81% 23.96% -
ROE 4.14% 0.00% 7.28% 10.05% 14.69% 16.11% 26.80% -
Per Share
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 9.35 9.35 11.14 14.50 16.16 15.56 18.03 -40.88%
EPS 0.64 0.64 1.16 1.57 2.32 2.46 4.32 -78.31%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.1546 0.00 0.1593 0.1563 0.1579 0.1527 0.1612 -3.29%
Adjusted Per Share Value based on latest NOSH - 401,666
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
RPS 1.40 1.40 1.70 2.17 2.43 2.33 2.71 -41.06%
EPS 0.10 0.10 0.18 0.24 0.35 0.37 0.65 -77.64%
DPS 0.00 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.0232 0.00 0.0243 0.0234 0.0237 0.0228 0.0243 -3.64%
Price Multiplier on Financial Quarter End Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.225 0.22 0.205 0.21 0.265 0.26 0.24 -
P/RPS 2.41 2.35 1.84 1.45 1.64 1.67 1.33 60.93%
P/EPS 35.16 34.38 17.67 13.37 11.42 10.57 5.56 337.65%
EY 2.84 2.91 5.66 7.48 8.75 9.46 18.00 -77.19%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 1.46 0.00 1.29 1.34 1.68 1.70 1.49 -1.61%
Price Multiplier on Announcement Date
29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 CAGR
Date 28/04/16 - 27/01/16 27/10/15 29/07/15 23/04/15 21/01/15 -
Price 0.205 0.00 0.205 0.24 0.26 0.30 0.25 -
P/RPS 2.19 0.00 1.84 1.66 1.61 1.93 1.39 43.88%
P/EPS 32.03 0.00 17.67 15.28 11.21 12.20 5.79 293.21%
EY 3.12 0.00 5.66 6.54 8.92 8.20 17.28 -74.59%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 1.33 0.00 1.29 1.54 1.65 1.96 1.55 -11.53%

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