[HEXIND] QoQ TTM Result on 31-Aug-2016 [#4]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
26-Oct-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-Aug-2016 [#4]
Profit Trend
QoQ- -75.59%
YoY- -91.87%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Revenue 39,694 34,467 33,729 32,959 36,720 46,934 46,934 -12.49%
PBT 1,100 1,038 1,231 891 3,159 4,353 4,353 -66.58%
Tax -377 -278 -427 -366 -1,008 -1,630 -1,630 -68.86%
NP 723 760 804 525 2,151 2,723 2,723 -65.24%
-
NP to SH 723 760 804 525 2,151 2,723 2,723 -65.24%
-
Tax Rate 34.27% 26.78% 34.69% 41.08% 31.91% 37.45% 37.45% -
Total Cost 38,971 33,707 32,925 32,434 34,569 44,211 44,211 -9.56%
-
Net Worth 63,813 63,154 65,322 60,266 63,127 54,109 0 -
Dividend
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Div 1,390 1,390 1,390 1,390 - - - -
Div Payout % 192.32% 182.95% 172.94% 264.85% - - - -
Equity
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Net Worth 63,813 63,154 65,322 60,266 63,127 54,109 0 -
NOSH 412,235 412,235 426,666 397,272 403,888 350,000 350,000 13.93%
Ratio Analysis
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
NP Margin 1.82% 2.21% 2.38% 1.59% 5.86% 5.80% 5.80% -
ROE 1.13% 1.20% 1.23% 0.87% 3.41% 5.03% 0.00% -
Per Share
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 9.63 8.36 7.91 8.30 9.09 13.41 13.41 -23.19%
EPS 0.18 0.18 0.19 0.13 0.53 0.78 0.78 -68.91%
DPS 0.34 0.34 0.33 0.35 0.00 0.00 0.00 -
NAPS 0.1548 0.1532 0.1531 0.1517 0.1563 0.1546 0.00 -
Adjusted Per Share Value based on latest NOSH - 397,272
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
RPS 1.44 1.25 1.23 1.20 1.34 1.71 1.71 -12.79%
EPS 0.03 0.03 0.03 0.02 0.08 0.10 0.10 -61.69%
DPS 0.05 0.05 0.05 0.05 0.00 0.00 0.00 -
NAPS 0.0232 0.023 0.0238 0.0219 0.023 0.0197 0.00 -
Price Multiplier on Financial Quarter End Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 -
Price 0.23 0.165 0.185 0.24 0.205 0.225 0.22 -
P/RPS 2.39 1.97 2.34 2.89 2.25 1.68 1.64 35.00%
P/EPS 131.14 89.50 98.18 181.61 38.49 28.92 28.28 239.60%
EY 0.76 1.12 1.02 0.55 2.60 3.46 3.54 -70.65%
DY 1.47 2.04 1.76 1.46 0.00 0.00 0.00 -
P/NAPS 1.49 1.08 1.21 1.58 1.31 1.46 0.00 -
Price Multiplier on Announcement Date
31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 CAGR
Date 25/07/17 25/04/17 23/01/17 26/10/16 27/07/16 28/04/16 - -
Price 0.21 0.26 0.175 0.24 0.215 0.205 0.00 -
P/RPS 2.18 3.11 2.21 2.89 2.36 1.53 0.00 -
P/EPS 119.74 141.03 92.87 181.61 40.37 26.35 0.00 -
EY 0.84 0.71 1.08 0.55 2.48 3.80 0.00 -
DY 1.61 1.30 1.86 1.46 0.00 0.00 0.00 -
P/NAPS 1.36 1.70 1.14 1.58 1.38 1.33 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