[HEXIND] QoQ Annualized Quarter Result on 31-May-2016 [#3]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
27-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- 3.44%
YoY- -71.53%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 33,404 33,468 37,022 38,830 38,514 38,514 46,640 -23.44%
PBT 1,386 2,452 2,282 3,846 3,874 3,874 6,660 -71.53%
Tax -496 -916 -649 -1,120 -1,238 -1,238 -1,804 -64.42%
NP 890 1,536 1,633 2,726 2,636 2,636 4,856 -74.28%
-
NP to SH 890 1,536 1,633 2,726 2,636 2,636 4,856 -74.28%
-
Tax Rate 35.79% 37.36% 28.44% 29.12% 31.96% 31.96% 27.09% -
Total Cost 32,514 31,932 35,389 36,104 35,878 35,878 41,784 -18.19%
-
Net Worth 63,154 65,322 62,585 63,926 63,675 0 66,686 -4.26%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Div - - 3,506 - - - - -
Div Payout % - - 214.75% - - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Net Worth 63,154 65,322 62,585 63,926 63,675 0 66,686 -4.26%
NOSH 412,235 426,666 412,564 408,999 411,875 411,875 418,620 -1.22%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
NP Margin 2.66% 4.59% 4.41% 7.02% 6.84% 6.84% 10.41% -
ROE 1.41% 2.35% 2.61% 4.27% 4.14% 0.00% 7.28% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 8.10 7.84 8.97 9.49 9.35 9.35 11.14 -22.51%
EPS 0.22 0.36 0.40 0.67 0.64 0.64 1.16 -73.57%
DPS 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
NAPS 0.1532 0.1531 0.1517 0.1563 0.1546 0.00 0.1593 -3.07%
Adjusted Per Share Value based on latest NOSH - 403,888
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 1.22 1.22 1.35 1.41 1.40 1.40 1.70 -23.32%
EPS 0.03 0.06 0.06 0.10 0.10 0.10 0.18 -76.16%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.0238 0.0228 0.0233 0.0232 0.00 0.0243 -4.30%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 -
Price 0.165 0.185 0.24 0.205 0.225 0.22 0.205 -
P/RPS 2.04 2.36 2.67 2.16 2.41 2.35 1.84 8.60%
P/EPS 76.43 51.39 60.63 30.75 35.16 34.38 17.67 222.92%
EY 1.31 1.95 1.65 3.25 2.84 2.91 5.66 -69.00%
DY 0.00 0.00 3.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.21 1.58 1.31 1.46 0.00 1.29 -13.25%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 25/04/17 23/01/17 26/10/16 27/07/16 28/04/16 - 27/01/16 -
Price 0.26 0.175 0.24 0.215 0.205 0.00 0.205 -
P/RPS 3.21 2.23 2.67 2.26 2.19 0.00 1.84 56.11%
P/EPS 120.43 48.61 60.63 32.25 32.03 0.00 17.67 364.69%
EY 0.83 2.06 1.65 3.10 3.12 0.00 5.66 -78.48%
DY 0.00 0.00 3.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.14 1.58 1.38 1.33 0.00 1.29 24.72%

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