[HEXIND] YoY TTM Result on 30-Nov-2017 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
26-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- 71.31%
YoY- 282.46%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 126,022 115,572 56,026 47,495 33,729 52,677 68,041 10.80%
PBT -6,704 7,991 -9,605 4,422 1,231 4,902 13,123 -
Tax -543 -1,930 -326 -1,347 -427 -1,693 -3,670 -27.25%
NP -7,247 6,061 -9,931 3,075 804 3,209 9,453 -
-
NP to SH -7,421 6,365 -9,932 3,075 804 3,209 9,453 -
-
Tax Rate - 24.15% - 30.46% 34.69% 34.54% 27.97% -
Total Cost 133,269 109,511 65,957 44,420 32,925 49,468 58,588 14.66%
-
Net Worth 78,604 86,048 84,048 66,081 65,322 66,686 66,629 2.79%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div - - - - 1,390 - 41 -
Div Payout % - - - - 172.94% - 0.43% -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 78,604 86,048 84,048 66,081 65,322 66,686 66,629 2.79%
NOSH 555,511 555,511 555,511 412,235 426,666 418,620 413,333 5.04%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin -5.75% 5.24% -17.73% 6.47% 2.38% 6.09% 13.89% -
ROE -9.44% 7.40% -11.82% 4.65% 1.23% 4.81% 14.19% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 22.69 20.80 10.09 11.52 7.91 12.58 16.46 5.49%
EPS -1.34 1.15 -1.79 0.75 0.19 0.77 2.29 -
DPS 0.00 0.00 0.00 0.00 0.33 0.00 0.01 -
NAPS 0.1415 0.1549 0.1513 0.1603 0.1531 0.1593 0.1612 -2.14%
Adjusted Per Share Value based on latest NOSH - 412,235
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 4.59 4.21 2.04 1.73 1.23 1.92 2.48 10.79%
EPS -0.27 0.23 -0.36 0.11 0.03 0.12 0.34 -
DPS 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0286 0.0313 0.0306 0.0241 0.0238 0.0243 0.0243 2.75%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.09 0.095 0.12 0.205 0.185 0.205 0.24 -
P/RPS 0.40 0.46 1.19 1.78 2.34 1.63 1.46 -19.39%
P/EPS -6.74 8.29 -6.71 27.48 98.18 26.74 10.49 -
EY -14.84 12.06 -14.90 3.64 1.02 3.74 9.53 -
DY 0.00 0.00 0.00 0.00 1.76 0.00 0.04 -
P/NAPS 0.64 0.61 0.79 1.28 1.21 1.29 1.49 -13.12%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 22/01/21 20/01/20 22/01/19 26/01/18 23/01/17 27/01/16 21/01/15 -
Price 0.10 0.10 0.115 0.215 0.175 0.205 0.25 -
P/RPS 0.44 0.48 1.14 1.87 2.21 1.63 1.52 -18.65%
P/EPS -7.49 8.73 -6.43 28.82 92.87 26.74 10.93 -
EY -13.36 11.46 -15.55 3.47 1.08 3.74 9.15 -
DY 0.00 0.00 0.00 0.00 1.86 0.00 0.04 -
P/NAPS 0.71 0.65 0.76 1.34 1.14 1.29 1.55 -12.19%

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