[HEXIND] QoQ TTM Result on 30-Nov-2014 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
21-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
30-Nov-2014 [#1]
Profit Trend
QoQ- 31.46%
YoY- 329.29%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Revenue 59,645 66,680 69,032 68,041 65,423 48,773 28,359 63.93%
PBT 9,182 12,099 14,516 13,123 10,348 7,953 2,599 131.43%
Tax -2,723 -3,067 -3,542 -3,670 -3,157 -2,612 -1,327 61.26%
NP 6,459 9,032 10,974 9,453 7,191 5,341 1,272 194.55%
-
NP to SH 6,459 9,032 10,974 9,453 7,191 5,341 1,272 194.55%
-
Tax Rate 29.66% 25.35% 24.40% 27.97% 30.51% 32.84% 51.06% -
Total Cost 53,186 57,648 58,058 58,588 58,232 43,432 27,087 56.61%
-
Net Worth 62,780 64,587 64,461 66,629 61,790 64,035 31,576 57.91%
Dividend
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Div - 41 41 41 41 - - -
Div Payout % - 0.46% 0.37% 0.43% 0.57% - - -
Equity
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Net Worth 62,780 64,587 64,461 66,629 61,790 64,035 31,576 57.91%
NOSH 401,666 409,038 422,142 413,333 411,111 411,010 216,279 50.91%
Ratio Analysis
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
NP Margin 10.83% 13.55% 15.90% 13.89% 10.99% 10.95% 4.49% -
ROE 10.29% 13.98% 17.02% 14.19% 11.64% 8.34% 4.03% -
Per Share
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 14.85 16.30 16.35 16.46 15.91 11.87 13.11 8.63%
EPS 1.61 2.21 2.60 2.29 1.75 1.30 0.59 94.91%
DPS 0.00 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.1563 0.1579 0.1527 0.1612 0.1503 0.1558 0.146 4.63%
Adjusted Per Share Value based on latest NOSH - 413,333
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
RPS 2.17 2.43 2.51 2.48 2.38 1.78 1.03 64.11%
EPS 0.24 0.33 0.40 0.34 0.26 0.19 0.05 183.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0229 0.0235 0.0235 0.0243 0.0225 0.0233 0.0115 58.08%
Price Multiplier on Financial Quarter End Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 -
Price 0.21 0.265 0.26 0.24 0.295 0.225 0.26 -
P/RPS 1.41 1.63 1.59 1.46 1.85 1.90 1.98 -20.20%
P/EPS 13.06 12.00 10.00 10.49 16.87 17.31 44.21 -55.54%
EY 7.66 8.33 10.00 9.53 5.93 5.78 2.26 125.13%
DY 0.00 0.04 0.04 0.04 0.03 0.00 0.00 -
P/NAPS 1.34 1.68 1.70 1.49 1.96 1.44 1.78 -17.20%
Price Multiplier on Announcement Date
31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 CAGR
Date 27/10/15 29/07/15 23/04/15 21/01/15 28/10/14 - - -
Price 0.24 0.26 0.30 0.25 0.265 0.00 0.00 -
P/RPS 1.62 1.59 1.83 1.52 1.67 0.00 0.00 -
P/EPS 14.92 11.77 11.54 10.93 15.15 0.00 0.00 -
EY 6.70 8.49 8.67 9.15 6.60 0.00 0.00 -
DY 0.00 0.04 0.03 0.04 0.04 0.00 0.00 -
P/NAPS 1.54 1.65 1.96 1.55 1.76 0.00 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