[HEXIND] QoQ TTM Result on 28-Feb-2017 [#2]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
25-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
28-Feb-2017 [#2]
Profit Trend
QoQ- -5.47%
YoY- -72.09%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Revenue 47,495 44,195 39,694 34,467 33,729 32,959 36,720 18.69%
PBT 4,422 2,777 1,100 1,038 1,231 891 3,159 25.10%
Tax -1,347 -982 -377 -278 -427 -366 -1,008 21.30%
NP 3,075 1,795 723 760 804 525 2,151 26.87%
-
NP to SH 3,075 1,795 723 760 804 525 2,151 26.87%
-
Tax Rate 30.46% 35.36% 34.27% 26.78% 34.69% 41.08% 31.91% -
Total Cost 44,420 42,400 38,971 33,707 32,925 32,434 34,569 18.17%
-
Net Worth 66,081 64,473 63,813 63,154 65,322 60,266 63,127 3.09%
Dividend
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Div - - 1,390 1,390 1,390 1,390 - -
Div Payout % - - 192.32% 182.95% 172.94% 264.85% - -
Equity
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Net Worth 66,081 64,473 63,813 63,154 65,322 60,266 63,127 3.09%
NOSH 412,235 412,235 412,235 412,235 426,666 397,272 403,888 1.37%
Ratio Analysis
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
NP Margin 6.47% 4.06% 1.82% 2.21% 2.38% 1.59% 5.86% -
ROE 4.65% 2.78% 1.13% 1.20% 1.23% 0.87% 3.41% -
Per Share
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 11.52 10.72 9.63 8.36 7.91 8.30 9.09 17.09%
EPS 0.75 0.44 0.18 0.18 0.19 0.13 0.53 26.01%
DPS 0.00 0.00 0.34 0.34 0.33 0.35 0.00 -
NAPS 0.1603 0.1564 0.1548 0.1532 0.1531 0.1517 0.1563 1.69%
Adjusted Per Share Value based on latest NOSH - 412,235
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
RPS 1.73 1.61 1.44 1.25 1.23 1.20 1.34 18.54%
EPS 0.11 0.07 0.03 0.03 0.03 0.02 0.08 23.62%
DPS 0.00 0.00 0.05 0.05 0.05 0.05 0.00 -
NAPS 0.0241 0.0235 0.0232 0.023 0.0238 0.0219 0.023 3.16%
Price Multiplier on Financial Quarter End Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 -
Price 0.205 0.20 0.23 0.165 0.185 0.24 0.205 -
P/RPS 1.78 1.87 2.39 1.97 2.34 2.89 2.25 -14.44%
P/EPS 27.48 45.93 131.14 89.50 98.18 181.61 38.49 -20.10%
EY 3.64 2.18 0.76 1.12 1.02 0.55 2.60 25.12%
DY 0.00 0.00 1.47 2.04 1.76 1.46 0.00 -
P/NAPS 1.28 1.28 1.49 1.08 1.21 1.58 1.31 -1.53%
Price Multiplier on Announcement Date
30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 CAGR
Date 26/01/18 20/10/17 25/07/17 25/04/17 23/01/17 26/10/16 27/07/16 -
Price 0.215 0.23 0.21 0.26 0.175 0.24 0.215 -
P/RPS 1.87 2.15 2.18 3.11 2.21 2.89 2.36 -14.35%
P/EPS 28.82 52.82 119.74 141.03 92.87 181.61 40.37 -20.10%
EY 3.47 1.89 0.84 0.71 1.08 0.55 2.48 25.07%
DY 0.00 0.00 1.61 1.30 1.86 1.46 0.00 -
P/NAPS 1.34 1.47 1.36 1.70 1.14 1.58 1.38 -1.94%

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