[HEXIND] QoQ TTM Result on 31-May-2021 [#3]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
23-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- 37.5%
YoY- -11.44%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 65,257 133,347 123,044 130,295 124,278 126,022 121,286 -37.15%
PBT 944 1,673 537 -3,267 -5,121 -6,704 -7,750 -
Tax 223 1,557 1,379 749 1,086 -543 -74 -
NP 1,167 3,230 1,916 -2,518 -4,035 -7,247 -7,824 -
-
NP to SH 1,172 3,103 1,641 -2,845 -4,552 -7,421 -7,937 -
-
Tax Rate -23.62% -93.07% -256.80% - - - - -
Total Cost 64,090 130,117 121,128 132,813 128,313 133,269 129,110 -40.83%
-
Net Worth 249,348 100,145 79,879 79,637 78,438 78,604 78,049 138.81%
Dividend
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 249,348 100,145 79,879 79,637 78,438 78,604 78,049 138.81%
NOSH 580,555 580,555 185,972 185,972 555,511 555,511 555,511 3.36%
Ratio Analysis
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin 1.79% 2.42% 1.56% -1.93% -3.25% -5.75% -6.45% -
ROE 0.47% 3.10% 2.05% -3.57% -5.80% -9.44% -10.17% -
Per Share
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 11.24 22.97 66.33 70.29 22.37 22.69 21.83 -39.19%
EPS 0.20 0.53 0.88 -1.53 -0.82 -1.34 -1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4295 0.1725 0.4306 0.4296 0.1412 0.1415 0.1405 131.05%
Adjusted Per Share Value based on latest NOSH - 185,972
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 2.38 4.85 4.48 4.74 4.52 4.59 4.41 -37.01%
EPS 0.04 0.11 0.06 -0.10 -0.17 -0.27 -0.29 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0908 0.0365 0.0291 0.029 0.0286 0.0286 0.0284 138.95%
Price Multiplier on Financial Quarter End Date
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 31/12/21 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.16 0.16 0.335 0.235 0.095 0.09 0.125 -
P/RPS 1.42 0.70 0.51 0.33 0.42 0.40 0.57 98.20%
P/EPS 79.26 29.94 37.87 -15.31 -11.59 -6.74 -8.75 -
EY 1.26 3.34 2.64 -6.53 -8.63 -14.84 -11.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.93 0.78 0.55 0.67 0.64 0.89 -48.20%
Price Multiplier on Announcement Date
31/12/21 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date - 21/01/22 22/10/21 23/07/21 22/04/21 22/01/21 23/10/20 -
Price 0.00 0.19 0.16 0.31 0.26 0.10 0.10 -
P/RPS 0.00 0.83 0.24 0.44 1.16 0.44 0.46 -
P/EPS 0.00 35.55 18.09 -20.20 -31.73 -7.49 -7.00 -
EY 0.00 2.81 5.53 -4.95 -3.15 -13.36 -14.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.10 0.37 0.72 1.84 0.71 0.71 -

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