[HEXIND] QoQ TTM Result on 30-Nov-2016 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
23-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
30-Nov-2016 [#1]
Profit Trend
QoQ- 53.14%
YoY- -74.95%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 44,195 39,694 34,467 33,729 32,959 36,720 46,934 -3.91%
PBT 2,777 1,100 1,038 1,231 891 3,159 4,353 -25.83%
Tax -982 -377 -278 -427 -366 -1,008 -1,630 -28.60%
NP 1,795 723 760 804 525 2,151 2,723 -24.19%
-
NP to SH 1,795 723 760 804 525 2,151 2,723 -24.19%
-
Tax Rate 35.36% 34.27% 26.78% 34.69% 41.08% 31.91% 37.45% -
Total Cost 42,400 38,971 33,707 32,925 32,434 34,569 44,211 -2.74%
-
Net Worth 64,473 63,813 63,154 65,322 60,266 63,127 54,109 12.35%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div - 1,390 1,390 1,390 1,390 - - -
Div Payout % - 192.32% 182.95% 172.94% 264.85% - - -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 64,473 63,813 63,154 65,322 60,266 63,127 54,109 12.35%
NOSH 412,235 412,235 412,235 426,666 397,272 403,888 350,000 11.49%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 4.06% 1.82% 2.21% 2.38% 1.59% 5.86% 5.80% -
ROE 2.78% 1.13% 1.20% 1.23% 0.87% 3.41% 5.03% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 10.72 9.63 8.36 7.91 8.30 9.09 13.41 -13.83%
EPS 0.44 0.18 0.18 0.19 0.13 0.53 0.78 -31.65%
DPS 0.00 0.34 0.34 0.33 0.35 0.00 0.00 -
NAPS 0.1564 0.1548 0.1532 0.1531 0.1517 0.1563 0.1546 0.77%
Adjusted Per Share Value based on latest NOSH - 426,666
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 1.61 1.44 1.25 1.23 1.20 1.34 1.71 -3.92%
EPS 0.07 0.03 0.03 0.03 0.02 0.08 0.10 -21.11%
DPS 0.00 0.05 0.05 0.05 0.05 0.00 0.00 -
NAPS 0.0235 0.0232 0.023 0.0238 0.0219 0.023 0.0197 12.44%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.20 0.23 0.165 0.185 0.24 0.205 0.225 -
P/RPS 1.87 2.39 1.97 2.34 2.89 2.25 1.68 7.38%
P/EPS 45.93 131.14 89.50 98.18 181.61 38.49 28.92 36.00%
EY 2.18 0.76 1.12 1.02 0.55 2.60 3.46 -26.44%
DY 0.00 1.47 2.04 1.76 1.46 0.00 0.00 -
P/NAPS 1.28 1.49 1.08 1.21 1.58 1.31 1.46 -8.37%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 20/10/17 25/07/17 25/04/17 23/01/17 26/10/16 27/07/16 28/04/16 -
Price 0.23 0.21 0.26 0.175 0.24 0.215 0.205 -
P/RPS 2.15 2.18 3.11 2.21 2.89 2.36 1.53 25.38%
P/EPS 52.82 119.74 141.03 92.87 181.61 40.37 26.35 58.77%
EY 1.89 0.84 0.71 1.08 0.55 2.48 3.80 -37.14%
DY 0.00 1.61 1.30 1.86 1.46 0.00 0.00 -
P/NAPS 1.47 1.36 1.70 1.14 1.58 1.38 1.33 6.88%

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