[HEXIND] QoQ Annualized Quarter Result on 31-May-2018 [#3]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- 17.34%
YoY- 35.46%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Revenue 113,352 136,296 33,618 36,761 36,776 46,668 44,195 87.69%
PBT 2,106 1,040 -7,607 3,152 2,734 9,032 2,776 -16.86%
Tax -804 -796 -721 -948 -950 -2,376 -982 -12.51%
NP 1,302 244 -8,328 2,204 1,784 6,656 1,794 -19.28%
-
NP to SH 1,576 196 -8,328 2,093 1,784 6,656 1,794 -8.29%
-
Tax Rate 38.18% 76.54% - 30.08% 34.75% 26.31% 35.37% -
Total Cost 112,050 136,052 41,946 34,557 34,992 40,012 42,401 91.48%
-
Net Worth 84,659 84,048 7,112,166 6,604,013 65,256 66,081 64,473 19.97%
Dividend
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Net Worth 84,659 84,048 7,112,166 6,604,013 65,256 66,081 64,473 19.97%
NOSH 555,511 555,511 555,511 412,235 412,235 412,235 412,235 22.06%
Ratio Analysis
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
NP Margin 1.15% 0.18% -24.77% 6.00% 4.85% 14.26% 4.06% -
ROE 1.86% 0.23% -0.12% 0.03% 2.73% 10.07% 2.78% -
Per Share
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 20.40 24.54 7.17 8.92 8.92 11.32 10.72 53.74%
EPS 0.28 0.04 -1.95 0.53 0.44 1.60 0.44 -26.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1524 0.1513 15.17 16.02 0.1583 0.1603 0.1564 -1.71%
Adjusted Per Share Value based on latest NOSH - 412,235
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
RPS 4.13 4.96 1.22 1.34 1.34 1.70 1.61 87.71%
EPS 0.06 0.01 -0.30 0.08 0.06 0.24 0.07 -9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0308 0.0306 2.5887 2.4038 0.0238 0.0241 0.0235 19.82%
Price Multiplier on Financial Quarter End Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.135 0.12 0.17 0.17 0.21 0.205 0.20 -
P/RPS 0.66 0.49 2.37 1.91 2.35 1.81 1.87 -50.15%
P/EPS 47.59 340.11 -9.57 33.48 48.53 12.70 45.96 2.35%
EY 2.10 0.29 -10.45 2.99 2.06 7.88 2.18 -2.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 0.01 0.01 1.33 1.28 1.28 -21.56%
Price Multiplier on Announcement Date
28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 CAGR
Date 22/04/19 22/01/19 23/10/18 30/07/18 17/04/18 26/01/18 20/10/17 -
Price 0.12 0.115 0.155 0.17 0.20 0.215 0.23 -
P/RPS 0.59 0.47 2.16 1.91 2.24 1.90 2.15 -57.87%
P/EPS 42.30 325.94 -8.73 33.48 46.21 13.32 52.85 -13.83%
EY 2.36 0.31 -11.46 2.99 2.16 7.51 1.89 16.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.76 0.01 0.01 1.26 1.34 1.47 -33.97%

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