[HEXIND] YoY TTM 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- 1.0%
YoY- 164.09%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 CAGR
Revenue 465,238 99,879 126,022 115,572 56,026 47,495 33,729 51.32%
PBT 39,850 1,972 -6,704 7,991 -9,605 4,422 1,231 73.14%
Tax -11,686 -186 -543 -1,930 -326 -1,347 -427 68.61%
NP 28,164 1,786 -7,247 6,061 -9,931 3,075 804 75.31%
-
NP to SH 28,164 1,862 -7,421 6,365 -9,932 3,075 804 75.31%
-
Tax Rate 29.32% 9.43% - 24.15% - 30.46% 34.69% -
Total Cost 437,074 98,093 133,269 109,511 65,957 44,420 32,925 50.41%
-
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 27,473 - - - - - 1,390 60.17%
Div Payout % 97.55% - - - - - 172.94% -
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 6.05% 1.79% -5.75% 5.24% -17.73% 6.47% 2.38% -
ROE 8.19% 0.00% -9.44% 7.40% -11.82% 4.65% 1.23% -
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 16.93 8.71 22.69 20.80 10.09 11.52 7.91 12.76%
EPS 1.03 0.16 -1.34 1.15 -1.79 0.75 0.19 30.58%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.33 19.12%
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 16.93 3.64 4.59 4.21 2.04 1.73 1.23 51.27%
EPS 1.03 0.07 -0.27 0.23 -0.36 0.11 0.03 74.76%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.05 60.47%
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 2.78 3.62 0.40 0.46 1.19 1.78 2.34 2.75%
P/EPS 45.85 194.10 -6.74 8.29 -6.71 27.48 98.18 -11.32%
EY 2.18 0.52 -14.84 12.06 -14.90 3.64 1.02 12.73%
DY 2.13 0.00 0.00 0.00 0.00 0.00 1.76 3.05%
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 2.95 0.00 0.44 0.48 1.14 1.87 2.21 4.66%
P/EPS 48.77 0.00 -7.49 8.73 -6.43 28.82 92.87 -9.66%
EY 2.05 0.00 -13.36 11.46 -15.55 3.47 1.08 10.64%
DY 2.00 0.00 0.00 0.00 0.00 0.00 1.86 1.15%
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