[HEXIND] QoQ Quarter Result on 28-Feb-2015 [#2]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- -86.76%
YoY- 163.55%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 11,660 9,615 18,062 13,340 18,628 16,650 20,414 -31.13%
PBT 1,665 -522 2,937 822 5,945 2,395 5,354 -54.06%
Tax -451 -201 -810 -231 -1,481 -545 -1,285 -50.21%
NP 1,214 -723 2,127 591 4,464 1,850 4,069 -55.31%
-
NP to SH 1,214 -723 2,127 591 4,464 1,850 4,069 -55.31%
-
Tax Rate 27.09% - 27.58% 28.10% 24.91% 22.76% 24.00% -
Total Cost 10,446 10,338 15,935 12,749 14,164 14,800 16,345 -25.78%
-
Net Worth 66,686 62,780 64,587 64,461 66,629 61,790 64,035 2.73%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - - - - 41 - -
Div Payout % - - - - - 2.22% - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 66,686 62,780 64,587 64,461 66,629 61,790 64,035 2.73%
NOSH 418,620 401,666 409,038 422,142 413,333 411,111 411,010 1.22%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 10.41% -7.52% 11.78% 4.43% 23.96% 11.11% 19.93% -
ROE 1.82% -1.15% 3.29% 0.92% 6.70% 2.99% 6.35% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 2.79 2.39 4.42 3.16 4.51 4.05 4.97 -31.92%
EPS 0.29 -0.18 0.52 0.14 1.08 0.45 0.99 -55.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1593 0.1563 0.1579 0.1527 0.1612 0.1503 0.1558 1.49%
Adjusted Per Share Value based on latest NOSH - 422,142
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 0.42 0.35 0.66 0.49 0.68 0.61 0.74 -31.42%
EPS 0.04 -0.03 0.08 0.02 0.16 0.07 0.15 -58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.0229 0.0235 0.0235 0.0243 0.0225 0.0233 2.83%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.205 0.21 0.265 0.26 0.24 0.295 0.225 -
P/RPS 7.36 8.77 6.00 8.23 5.33 7.28 4.53 38.16%
P/EPS 70.69 -116.67 50.96 185.71 22.22 65.56 22.73 112.91%
EY 1.41 -0.86 1.96 0.54 4.50 1.53 4.40 -53.13%
DY 0.00 0.00 0.00 0.00 0.00 0.03 0.00 -
P/NAPS 1.29 1.34 1.68 1.70 1.49 1.96 1.44 -7.06%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 27/01/16 27/10/15 29/07/15 23/04/15 21/01/15 28/10/14 23/07/14 -
Price 0.205 0.24 0.26 0.30 0.25 0.265 0.28 -
P/RPS 7.36 10.03 5.89 9.49 5.55 6.54 5.64 19.39%
P/EPS 70.69 -133.33 50.00 214.29 23.15 58.89 28.28 84.08%
EY 1.41 -0.75 2.00 0.47 4.32 1.70 3.54 -45.83%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.00 -
P/NAPS 1.29 1.54 1.65 1.96 1.55 1.76 1.80 -19.89%

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