[HEXIND] QoQ TTM Result on 30-Nov-2015 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
27-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- -50.32%
YoY- -66.05%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 36,720 46,934 46,934 52,677 59,645 66,680 69,032 -39.53%
PBT 3,159 4,353 4,353 4,902 9,182 12,099 14,516 -70.33%
Tax -1,008 -1,630 -1,630 -1,693 -2,723 -3,067 -3,542 -63.26%
NP 2,151 2,723 2,723 3,209 6,459 9,032 10,974 -72.71%
-
NP to SH 2,151 2,723 2,723 3,209 6,459 9,032 10,974 -72.71%
-
Tax Rate 31.91% 37.45% 37.45% 34.54% 29.66% 25.35% 24.40% -
Total Cost 34,569 44,211 44,211 49,468 53,186 57,648 58,058 -33.84%
-
Net Worth 63,127 54,109 0 66,686 62,780 64,587 64,461 -1.65%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - - - - - 41 41 -
Div Payout % - - - - - 0.46% 0.37% -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 63,127 54,109 0 66,686 62,780 64,587 64,461 -1.65%
NOSH 403,888 350,000 350,000 418,620 401,666 409,038 422,142 -3.46%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 5.86% 5.80% 5.80% 6.09% 10.83% 13.55% 15.90% -
ROE 3.41% 5.03% 0.00% 4.81% 10.29% 13.98% 17.02% -
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 9.09 13.41 13.41 12.58 14.85 16.30 16.35 -37.36%
EPS 0.53 0.78 0.78 0.77 1.61 2.21 2.60 -71.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.1563 0.1546 0.00 0.1593 0.1563 0.1579 0.1527 1.87%
Adjusted Per Share Value based on latest NOSH - 418,620
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 1.34 1.71 1.71 1.92 2.17 2.43 2.51 -39.35%
EPS 0.08 0.10 0.10 0.12 0.24 0.33 0.40 -72.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.0197 0.00 0.0243 0.0229 0.0235 0.0235 -1.69%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.205 0.225 0.22 0.205 0.21 0.265 0.26 -
P/RPS 2.25 1.68 1.64 1.63 1.41 1.63 1.59 31.87%
P/EPS 38.49 28.92 28.28 26.74 13.06 12.00 10.00 192.74%
EY 2.60 3.46 3.54 3.74 7.66 8.33 10.00 -65.82%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.04 -
P/NAPS 1.31 1.46 0.00 1.29 1.34 1.68 1.70 -18.75%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 27/07/16 28/04/16 - 27/01/16 27/10/15 29/07/15 23/04/15 -
Price 0.215 0.205 0.00 0.205 0.24 0.26 0.30 -
P/RPS 2.36 1.53 0.00 1.63 1.62 1.59 1.83 22.47%
P/EPS 40.37 26.35 0.00 26.74 14.92 11.77 11.54 171.28%
EY 2.48 3.80 0.00 3.74 6.70 8.49 8.67 -63.11%
DY 0.00 0.00 0.00 0.00 0.00 0.04 0.03 -
P/NAPS 1.38 1.33 0.00 1.29 1.54 1.65 1.96 -24.39%

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