[HEXIND] QoQ Quarter Result on 31-Aug-2014 [#4]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
28-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-Aug-2014 [#4]
Profit Trend
QoQ- -54.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Quarter Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 18,062 13,340 18,628 16,650 20,414 12,349 16,010 8.37%
PBT 2,937 822 5,945 2,395 5,354 -571 3,170 -4.96%
Tax -810 -231 -1,481 -545 -1,285 -359 -968 -11.21%
NP 2,127 591 4,464 1,850 4,069 -930 2,202 -2.28%
-
NP to SH 2,127 591 4,464 1,850 4,069 -930 2,202 -2.28%
-
Tax Rate 27.58% 28.10% 24.91% 22.76% 24.00% - 30.54% -
Total Cost 15,935 12,749 14,164 14,800 16,345 13,279 13,808 10.03%
-
Net Worth 64,587 64,461 66,629 61,790 64,035 31,576 9,019 271.97%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - 41 - - - -
Div Payout % - - - 2.22% - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 64,587 64,461 66,629 61,790 64,035 31,576 9,019 271.97%
NOSH 409,038 422,142 413,333 411,111 411,010 216,279 70,576 223.00%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 11.78% 4.43% 23.96% 11.11% 19.93% -7.53% 13.75% -
ROE 3.29% 0.92% 6.70% 2.99% 6.35% -2.95% 24.41% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 4.42 3.16 4.51 4.05 4.97 5.71 22.68 -66.41%
EPS 0.52 0.14 1.08 0.45 0.99 -0.43 3.12 -69.74%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.1579 0.1527 0.1612 0.1503 0.1558 0.146 0.1278 15.15%
Adjusted Per Share Value based on latest NOSH - 411,111
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 0.66 0.49 0.68 0.61 0.74 0.45 0.58 9.00%
EPS 0.08 0.02 0.16 0.07 0.15 -0.03 0.08 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0235 0.0243 0.0225 0.0233 0.0115 0.0033 270.58%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 - -
Price 0.265 0.26 0.24 0.295 0.225 0.26 0.00 -
P/RPS 6.00 8.23 5.33 7.28 4.53 4.55 0.00 -
P/EPS 50.96 185.71 22.22 65.56 22.73 -60.47 0.00 -
EY 1.96 0.54 4.50 1.53 4.40 -1.65 0.00 -
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.68 1.70 1.49 1.96 1.44 1.78 0.00 -
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/07/15 23/04/15 21/01/15 28/10/14 23/07/14 21/04/14 06/02/14 -
Price 0.26 0.30 0.25 0.265 0.28 0.23 0.00 -
P/RPS 5.89 9.49 5.55 6.54 5.64 4.03 0.00 -
P/EPS 50.00 214.29 23.15 58.89 28.28 -53.49 0.00 -
EY 2.00 0.47 4.32 1.70 3.54 -1.87 0.00 -
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 1.65 1.96 1.55 1.76 1.80 1.58 0.00 -

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