[HEXIND] QoQ Cumulative Quarter Result on 30-Nov-2014 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
21-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- -37.92%
YoY- 102.72%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Cumulative Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 59,646 50,030 31,968 18,628 65,423 48,772 28,358 63.93%
PBT 9,183 9,704 6,767 5,945 10,348 7,952 2,599 131.44%
Tax -2,723 -2,522 -1,712 -1,481 -3,157 -2,612 -1,327 61.26%
NP 6,460 7,182 5,055 4,464 7,191 5,340 1,272 194.58%
-
NP to SH 6,460 7,182 5,055 4,464 7,191 5,340 1,272 194.58%
-
Tax Rate 29.65% 25.99% 25.30% 24.91% 30.51% 32.85% 51.06% -
Total Cost 53,186 42,848 26,913 14,164 58,232 43,432 27,086 56.61%
-
Net Worth 64,302 65,174 62,755 66,629 46,586 42,885 29,953 66.18%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div 4,114 - - - 30 - - -
Div Payout % 63.68% - - - 0.43% - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 64,302 65,174 62,755 66,629 46,586 42,885 29,953 66.18%
NOSH 411,401 412,758 410,975 413,333 309,956 275,257 205,161 58.81%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 10.83% 14.36% 15.81% 23.96% 10.99% 10.95% 4.49% -
ROE 10.05% 11.02% 8.06% 6.70% 15.44% 12.45% 4.25% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 14.50 12.12 7.78 4.51 21.11 17.72 13.82 3.24%
EPS 1.57 1.74 1.23 1.08 2.32 1.94 0.62 85.46%
DPS 1.00 0.00 0.00 0.00 0.01 0.00 0.00 -
NAPS 0.1563 0.1579 0.1527 0.1612 0.1503 0.1558 0.146 4.63%
Adjusted Per Share Value based on latest NOSH - 413,333
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 2.17 1.82 1.16 0.68 2.38 1.78 1.03 64.11%
EPS 0.24 0.26 0.18 0.16 0.26 0.19 0.05 183.73%
DPS 0.15 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0234 0.0237 0.0228 0.0243 0.017 0.0156 0.0109 66.18%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.21 0.265 0.26 0.24 0.295 0.225 0.26 -
P/RPS 1.45 2.19 3.34 5.33 1.40 1.27 1.88 -15.85%
P/EPS 13.37 15.23 21.14 22.22 12.72 11.60 41.94 -53.23%
EY 7.48 6.57 4.73 4.50 7.86 8.62 2.38 114.11%
DY 4.76 0.00 0.00 0.00 0.03 0.00 0.00 -
P/NAPS 1.34 1.68 1.70 1.49 1.96 1.44 1.78 -17.20%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 27/10/15 29/07/15 23/04/15 21/01/15 28/10/14 23/07/14 21/04/14 -
Price 0.24 0.26 0.30 0.25 0.265 0.28 0.23 -
P/RPS 1.66 2.15 3.86 5.55 1.26 1.58 1.66 0.00%
P/EPS 15.28 14.94 24.39 23.15 11.42 14.43 37.10 -44.55%
EY 6.54 6.69 4.10 4.32 8.75 6.93 2.70 80.07%
DY 4.17 0.00 0.00 0.00 0.04 0.00 0.00 -
P/NAPS 1.54 1.65 1.96 1.55 1.76 1.80 1.58 -1.69%

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