[HEXIND] YoY TTM 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- 38.66%
YoY- -275.08%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 655,244 148,625 212,935 124,278 115,005 71,907 45,881 64.57%
PBT 63,001 4,089 5,248 -5,121 4,015 -7,924 3,451 72.32%
Tax -16,717 -356 -302 1,086 -1,683 -648 -1,209 63.58%
NP 46,284 3,733 4,946 -4,035 2,332 -8,572 2,242 76.34%
-
NP to SH 46,284 3,680 5,124 -4,552 2,600 -8,423 2,242 76.34%
-
Tax Rate 26.53% 8.71% 5.75% - 41.92% - 35.03% -
Total Cost 608,960 144,892 207,989 128,313 112,673 80,479 43,639 63.86%
-
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 % 118.72% - - - - - - -
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 7.06% 2.51% 2.32% -3.25% 2.03% -11.92% 4.89% -
ROE 12.69% 0.00% 2.57% -5.80% 3.13% -9.95% 3.44% -
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 23.85 12.95 18.56 22.37 20.70 12.94 11.13 15.35%
EPS 1.68 0.32 0.45 -0.82 0.47 -1.52 0.54 23.69%
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 23.85 5.41 7.75 4.52 4.19 2.62 1.67 64.57%
EPS 1.68 0.13 0.19 -0.17 0.09 -0.31 0.08 76.90%
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 1.97 2.43 1.64 0.42 0.41 1.04 1.89 0.77%
P/EPS 27.90 98.21 68.29 -11.59 18.16 -8.90 38.61 -5.90%
EY 3.58 1.02 1.46 -8.63 5.51 -11.23 2.59 6.25%
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 1.87 0.00 2.07 1.16 0.43 0.93 1.80 0.71%
P/EPS 26.41 0.00 86.21 -31.73 19.23 -7.91 36.77 -6.01%
EY 3.79 0.00 1.16 -3.15 5.20 -12.64 2.72 6.41%
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