[HEXIND] YoY Annualized Quarter Result on 31-Aug-2020 [#4]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
23-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
31-Aug-2020 [#4]
Profit Trend
QoQ- -61.63%
YoY- -225.9%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 937,397 1,286,540 121,286 116,890 33,618 44,195 37,022 55.34%
PBT 57,701 113,713 -7,750 8,104 -7,607 2,776 2,282 55.31%
Tax -15,612 -15,673 -74 -2,081 -721 -982 -649 54.26%
NP 42,089 98,040 -7,824 6,023 -8,328 1,794 1,633 55.71%
-
NP to SH 41,917 98,084 -7,937 6,304 -8,328 1,794 1,633 55.63%
-
Tax Rate 27.06% 13.78% - 25.68% - 35.37% 28.44% -
Total Cost 895,308 1,188,500 129,110 110,867 41,946 42,401 35,389 55.32%
-
Net Worth 339,846 350,286 78,049 87,048 7,112,166 64,473 62,585 25.93%
Dividend
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div 54,946 27,473 - - - - 3,506 45.50%
Div Payout % 131.08% 28.01% - - - - 214.75% -
Equity
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 339,846 350,286 78,049 87,048 7,112,166 64,473 62,585 25.93%
NOSH 2,747,341 2,747,341 555,511 555,511 555,511 412,235 412,564 29.48%
Ratio Analysis
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin 4.49% 7.62% -6.45% 5.15% -24.77% 4.06% 4.41% -
ROE 12.33% 28.00% -10.17% 7.24% -0.12% 2.78% 2.61% -
Per Share
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 34.12 46.83 21.83 21.04 7.17 10.72 8.97 19.97%
EPS 1.53 3.98 -1.43 1.13 -1.95 0.44 0.40 20.06%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.85 12.36%
NAPS 0.1237 0.1275 0.1405 0.1567 15.17 0.1564 0.1517 -2.74%
Adjusted Per Share Value based on latest NOSH - 555,511
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 34.12 46.83 4.41 4.25 1.22 1.61 1.35 55.30%
EPS 1.53 3.98 -0.29 0.23 -0.30 0.07 0.06 55.49%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.13 45.14%
NAPS 0.1237 0.1275 0.0284 0.0317 2.5887 0.0235 0.0228 25.92%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 29/12/23 30/12/22 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 0.39 0.77 0.125 0.11 0.17 0.20 0.24 -
P/RPS 1.14 1.64 0.57 0.52 2.37 1.87 2.67 -10.95%
P/EPS 25.56 21.57 -8.75 9.69 -9.57 45.96 60.63 -11.10%
EY 3.91 4.64 -11.43 10.32 -10.45 2.18 1.65 12.47%
DY 5.13 1.30 0.00 0.00 0.00 0.00 3.54 5.18%
P/NAPS 3.15 6.04 0.89 0.70 0.01 1.28 1.58 9.86%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 22/02/24 22/02/23 23/10/20 29/10/19 23/10/18 20/10/17 26/10/16 -
Price 0.375 0.80 0.10 0.10 0.155 0.23 0.24 -
P/RPS 1.10 1.71 0.46 0.48 2.16 2.15 2.67 -11.38%
P/EPS 24.58 22.41 -7.00 8.81 -8.73 52.85 60.63 -11.57%
EY 4.07 4.46 -14.29 11.35 -11.46 1.89 1.65 13.09%
DY 5.33 1.25 0.00 0.00 0.00 0.00 3.54 5.73%
P/NAPS 3.03 6.27 0.71 0.64 0.01 1.47 1.58 9.28%

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