[HEXIND] YoY Annualized Quarter Result on 28-Feb-2021 [#2]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- -62.66%
YoY- 116.08%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 1,041,656 0 295,348 115,566 109,582 113,352 36,776 87.10%
PBT 110,454 0 8,608 -814 -6,072 2,106 2,734 99.98%
Tax -27,184 0 -1,050 2,312 -8 -804 -950 87.46%
NP 83,270 0 7,558 1,498 -6,080 1,302 1,784 105.46%
-
NP to SH 83,270 0 7,904 938 -5,832 1,576 1,784 105.46%
-
Tax Rate 24.61% - 12.20% - - 38.18% 34.75% -
Total Cost 958,386 0 287,790 114,068 115,662 112,050 34,992 85.93%
-
Net Worth 364,846 0 199,637 78,438 83,049 84,659 65,256 38.05%
Dividend
30/06/23 30/06/22 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div 54,946 - - - - - - -
Div Payout % 65.99% - - - - - - -
Equity
30/06/23 30/06/22 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 364,846 0 199,637 78,438 83,049 84,659 65,256 38.05%
NOSH 2,747,341 1,147,341 1,147,341 555,511 555,511 555,511 412,235 42.67%
Ratio Analysis
30/06/23 30/06/22 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin 7.99% 0.00% 2.56% 1.30% -5.55% 1.15% 4.85% -
ROE 22.82% 0.00% 3.96% 1.20% -7.02% 1.86% 2.73% -
Per Share
30/06/23 30/06/22 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 37.92 0.00 25.74 20.80 19.73 20.40 8.92 31.14%
EPS 3.04 0.00 0.92 0.16 -1.04 0.28 0.44 43.64%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1328 0.00 0.174 0.1412 0.1495 0.1524 0.1583 -3.23%
Adjusted Per Share Value based on latest NOSH - 555,511
30/06/23 30/06/22 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 37.92 0.00 10.75 4.21 3.99 4.13 1.34 87.07%
EPS 3.04 0.00 0.29 0.03 -0.21 0.06 0.06 108.64%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1328 0.00 0.0727 0.0286 0.0302 0.0308 0.0238 38.00%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 30/06/23 30/06/22 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.47 0.315 0.305 0.095 0.085 0.135 0.21 -
P/RPS 1.24 0.00 1.18 0.46 0.43 0.66 2.35 -11.28%
P/EPS 15.51 0.00 44.27 56.26 -8.10 47.59 48.53 -19.24%
EY 6.45 0.00 2.26 1.78 -12.35 2.10 2.06 23.84%
DY 4.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.54 0.00 1.75 0.67 0.57 0.89 1.33 20.13%
Price Multiplier on Announcement Date
30/06/23 30/06/22 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 24/08/23 - 25/04/22 22/04/21 19/05/20 22/04/19 17/04/18 -
Price 0.445 0.00 0.385 0.26 0.09 0.12 0.20 -
P/RPS 1.17 0.00 1.50 1.25 0.46 0.59 2.24 -11.45%
P/EPS 14.68 0.00 55.89 153.98 -8.57 42.30 46.21 -19.33%
EY 6.81 0.00 1.79 0.65 -11.66 2.36 2.16 24.00%
DY 4.49 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.35 0.00 2.21 1.84 0.60 0.79 1.26 20.10%

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