[HEXIND] QoQ Cumulative Quarter Result on 31-May-2015 [#3]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
29-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- 42.08%
YoY- 34.49%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Cumulative Result
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 19,257 11,660 59,646 50,030 31,968 18,628 65,423 -55.84%
PBT 1,937 1,665 9,183 9,704 6,767 5,945 10,348 -67.37%
Tax -619 -451 -2,723 -2,522 -1,712 -1,481 -3,157 -66.35%
NP 1,318 1,214 6,460 7,182 5,055 4,464 7,191 -67.83%
-
NP to SH 1,318 1,214 6,460 7,182 5,055 4,464 7,191 -67.83%
-
Tax Rate 31.96% 27.09% 29.65% 25.99% 25.30% 24.91% 30.51% -
Total Cost 17,939 10,446 53,186 42,848 26,913 14,164 58,232 -54.48%
-
Net Worth 0 66,686 64,302 65,174 62,755 66,629 46,586 -
Dividend
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - 4,114 - - - 30 -
Div Payout % - - 63.68% - - - 0.43% -
Equity
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 0 66,686 64,302 65,174 62,755 66,629 46,586 -
NOSH 411,875 418,620 411,401 412,758 410,975 413,333 309,956 20.93%
Ratio Analysis
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 6.84% 10.41% 10.83% 14.36% 15.81% 23.96% 10.99% -
ROE 0.00% 1.82% 10.05% 11.02% 8.06% 6.70% 15.44% -
Per Share
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 4.68 2.79 14.50 12.12 7.78 4.51 21.11 -63.47%
EPS 0.32 0.29 1.57 1.74 1.23 1.08 2.32 -73.40%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.01 -
NAPS 0.00 0.1593 0.1563 0.1579 0.1527 0.1612 0.1503 -
Adjusted Per Share Value based on latest NOSH - 409,038
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 0.70 0.42 2.17 1.82 1.16 0.68 2.38 -55.87%
EPS 0.05 0.04 0.24 0.26 0.18 0.16 0.26 -66.78%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0243 0.0234 0.0237 0.0228 0.0243 0.017 -
Price Multiplier on Financial Quarter End Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.22 0.205 0.21 0.265 0.26 0.24 0.295 -
P/RPS 4.71 7.36 1.45 2.19 3.34 5.33 1.40 125.02%
P/EPS 68.75 70.69 13.37 15.23 21.14 22.22 12.72 208.93%
EY 1.45 1.41 7.48 6.57 4.73 4.50 7.86 -67.69%
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.03 -
P/NAPS 0.00 1.29 1.34 1.68 1.70 1.49 1.96 -
Price Multiplier on Announcement Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date - 27/01/16 27/10/15 29/07/15 23/04/15 21/01/15 28/10/14 -
Price 0.00 0.205 0.24 0.26 0.30 0.25 0.265 -
P/RPS 0.00 7.36 1.66 2.15 3.86 5.55 1.26 -
P/EPS 0.00 70.69 15.28 14.94 24.39 23.15 11.42 -
EY 0.00 1.41 6.54 6.69 4.10 4.32 8.75 -
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.04 -
P/NAPS 0.00 1.29 1.54 1.65 1.96 1.55 1.76 -

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