[HEXIND] QoQ TTM Result on 29-Feb-2016 [#2]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
28-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
29-Feb-2016 [#2]
Profit Trend
QoQ-0.0%
YoY- -75.19%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Revenue 33,729 32,959 36,720 46,934 46,934 52,677 59,645 -36.57%
PBT 1,231 891 3,159 4,353 4,353 4,902 9,182 -79.90%
Tax -427 -366 -1,008 -1,630 -1,630 -1,693 -2,723 -77.23%
NP 804 525 2,151 2,723 2,723 3,209 6,459 -81.06%
-
NP to SH 804 525 2,151 2,723 2,723 3,209 6,459 -81.06%
-
Tax Rate 34.69% 41.08% 31.91% 37.45% 37.45% 34.54% 29.66% -
Total Cost 32,925 32,434 34,569 44,211 44,211 49,468 53,186 -31.82%
-
Net Worth 65,322 60,266 63,127 54,109 0 66,686 62,780 3.22%
Dividend
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Div 1,390 1,390 - - - - - -
Div Payout % 172.94% 264.85% - - - - - -
Equity
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Net Worth 65,322 60,266 63,127 54,109 0 66,686 62,780 3.22%
NOSH 426,666 397,272 403,888 350,000 350,000 418,620 401,666 4.94%
Ratio Analysis
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
NP Margin 2.38% 1.59% 5.86% 5.80% 5.80% 6.09% 10.83% -
ROE 1.23% 0.87% 3.41% 5.03% 0.00% 4.81% 10.29% -
Per Share
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 7.91 8.30 9.09 13.41 13.41 12.58 14.85 -39.53%
EPS 0.19 0.13 0.53 0.78 0.78 0.77 1.61 -81.85%
DPS 0.33 0.35 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1531 0.1517 0.1563 0.1546 0.00 0.1593 0.1563 -1.63%
Adjusted Per Share Value based on latest NOSH - 350,000
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
RPS 1.23 1.20 1.34 1.71 1.71 1.92 2.17 -36.45%
EPS 0.03 0.02 0.08 0.10 0.10 0.12 0.24 -81.00%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0238 0.0219 0.023 0.0197 0.00 0.0243 0.0229 3.12%
Price Multiplier on Financial Quarter End Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 -
Price 0.185 0.24 0.205 0.225 0.22 0.205 0.21 -
P/RPS 2.34 2.89 2.25 1.68 1.64 1.63 1.41 49.86%
P/EPS 98.18 181.61 38.49 28.92 28.28 26.74 13.06 400.85%
EY 1.02 0.55 2.60 3.46 3.54 3.74 7.66 -80.01%
DY 1.76 1.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.58 1.31 1.46 0.00 1.29 1.34 -7.82%
Price Multiplier on Announcement Date
30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 CAGR
Date 23/01/17 26/10/16 27/07/16 28/04/16 - 27/01/16 27/10/15 -
Price 0.175 0.24 0.215 0.205 0.00 0.205 0.24 -
P/RPS 2.21 2.89 2.36 1.53 0.00 1.63 1.62 28.15%
P/EPS 92.87 181.61 40.37 26.35 0.00 26.74 14.92 330.76%
EY 1.08 0.55 2.48 3.80 0.00 3.74 6.70 -76.72%
DY 1.86 1.46 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.58 1.38 1.33 0.00 1.29 1.54 -21.35%

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