[HEXIND] YoY Annualized Quarter Result on 31-Aug-2017 [#4]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
20-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ- 16.09%
YoY- 9.86%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 121,286 116,890 33,618 44,195 37,022 59,646 65,423 10.82%
PBT -7,750 8,104 -7,607 2,776 2,282 9,183 10,348 -
Tax -74 -2,081 -721 -982 -649 -2,723 -3,157 -46.47%
NP -7,824 6,023 -8,328 1,794 1,633 6,460 7,191 -
-
NP to SH -7,937 6,304 -8,328 1,794 1,633 6,460 7,191 -
-
Tax Rate - 25.68% - 35.37% 28.44% 29.65% 30.51% -
Total Cost 129,110 110,867 41,946 42,401 35,389 53,186 58,232 14.17%
-
Net Worth 78,049 87,048 7,112,166 64,473 62,585 64,302 46,586 8.97%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div - - - - 3,506 4,114 30 -
Div Payout % - - - - 214.75% 63.68% 0.43% -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 78,049 87,048 7,112,166 64,473 62,585 64,302 46,586 8.97%
NOSH 555,511 555,511 555,511 412,235 412,564 411,401 309,956 10.20%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin -6.45% 5.15% -24.77% 4.06% 4.41% 10.83% 10.99% -
ROE -10.17% 7.24% -0.12% 2.78% 2.61% 10.05% 15.44% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 21.83 21.04 7.17 10.72 8.97 14.50 21.11 0.56%
EPS -1.43 1.13 -1.95 0.44 0.40 1.57 2.32 -
DPS 0.00 0.00 0.00 0.00 0.85 1.00 0.01 -
NAPS 0.1405 0.1567 15.17 0.1564 0.1517 0.1563 0.1503 -1.11%
Adjusted Per Share Value based on latest NOSH - 412,235
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 4.41 4.25 1.22 1.61 1.35 2.17 2.38 10.81%
EPS -0.29 0.23 -0.30 0.07 0.06 0.24 0.26 -
DPS 0.00 0.00 0.00 0.00 0.13 0.15 0.00 -
NAPS 0.0284 0.0317 2.5887 0.0235 0.0228 0.0234 0.017 8.92%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.125 0.11 0.17 0.20 0.24 0.21 0.295 -
P/RPS 0.57 0.52 2.37 1.87 2.67 1.45 1.40 -13.89%
P/EPS -8.75 9.69 -9.57 45.96 60.63 13.37 12.72 -
EY -11.43 10.32 -10.45 2.18 1.65 7.48 7.86 -
DY 0.00 0.00 0.00 0.00 3.54 4.76 0.03 -
P/NAPS 0.89 0.70 0.01 1.28 1.58 1.34 1.96 -12.31%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 23/10/20 29/10/19 23/10/18 20/10/17 26/10/16 27/10/15 28/10/14 -
Price 0.10 0.10 0.155 0.23 0.24 0.24 0.265 -
P/RPS 0.46 0.48 2.16 2.15 2.67 1.66 1.26 -15.44%
P/EPS -7.00 8.81 -8.73 52.85 60.63 15.28 11.42 -
EY -14.29 11.35 -11.46 1.89 1.65 6.54 8.75 -
DY 0.00 0.00 0.00 0.00 3.54 4.17 0.04 -
P/NAPS 0.71 0.64 0.01 1.47 1.58 1.54 1.76 -14.02%

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