[HEXIND] YoY Annualized Quarter Result on 30-Nov-2019 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
20-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
30-Nov-2019 [#1]
Profit Trend
QoQ- -92.89%
YoY- 128.57%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 1,077,708 0 149,968 131,024 136,296 46,668 33,468 73.00%
PBT 112,644 0 4,784 600 1,040 9,032 2,452 82.98%
Tax -30,956 0 -2,068 -192 -796 -2,376 -916 74.32%
NP 81,688 0 2,716 408 244 6,656 1,536 87.26%
-
NP to SH 81,688 0 2,512 448 196 6,656 1,536 87.26%
-
Tax Rate 27.48% - 43.23% 32.00% 76.54% 26.31% 37.36% -
Total Cost 996,020 0 147,252 130,616 136,052 40,012 31,932 72.13%
-
Net Worth 343,692 0 78,604 86,048 84,048 66,081 65,322 29.96%
Dividend
31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Net Worth 343,692 0 78,604 86,048 84,048 66,081 65,322 29.96%
NOSH 2,747,341 1,147,341 555,511 555,511 555,511 412,235 426,666 34.18%
Ratio Analysis
31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
NP Margin 7.58% 0.00% 1.81% 0.31% 0.18% 14.26% 4.59% -
ROE 23.77% 0.00% 3.20% 0.52% 0.23% 10.07% 2.35% -
Per Share
31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 39.23 0.00 27.00 23.59 24.54 11.32 7.84 28.94%
EPS 2.96 0.00 0.44 0.08 0.04 1.60 0.36 39.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.00 0.1415 0.1549 0.1513 0.1603 0.1531 -3.13%
Adjusted Per Share Value based on latest NOSH - 555,511
31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
RPS 39.23 0.00 5.46 4.77 4.96 1.70 1.22 72.96%
EPS 2.96 0.00 0.09 0.02 0.01 0.24 0.06 85.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.00 0.0286 0.0313 0.0306 0.0241 0.0238 29.94%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 31/03/23 31/03/22 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 -
Price 0.47 0.315 0.09 0.095 0.12 0.205 0.185 -
P/RPS 1.20 0.00 0.33 0.40 0.49 1.81 2.36 -10.12%
P/EPS 15.81 0.00 19.90 117.80 340.11 12.70 51.39 -16.98%
EY 6.33 0.00 5.02 0.85 0.29 7.88 1.95 20.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.76 0.00 0.64 0.61 0.79 1.28 1.21 19.60%
Price Multiplier on Announcement Date
31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Date 25/05/23 - 22/01/21 20/01/20 22/01/19 26/01/18 23/01/17 -
Price 0.50 0.00 0.10 0.10 0.115 0.215 0.175 -
P/RPS 1.27 0.00 0.37 0.42 0.47 1.90 2.23 -8.50%
P/EPS 16.82 0.00 22.11 124.00 325.94 13.32 48.61 -15.42%
EY 5.95 0.00 4.52 0.81 0.31 7.51 2.06 18.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 0.00 0.71 0.65 0.76 1.34 1.14 21.91%

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