[HEXIND] QoQ Annualized Quarter Result on 30-Nov-2015 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
27-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
30-Nov-2015 [#1]
Profit Trend
QoQ- -24.83%
YoY- -72.8%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 38,830 38,514 38,514 46,640 59,646 66,706 63,936 -32.79%
PBT 3,846 3,874 3,874 6,660 9,183 12,938 13,534 -63.31%
Tax -1,120 -1,238 -1,238 -1,804 -2,723 -3,362 -3,424 -58.95%
NP 2,726 2,636 2,636 4,856 6,460 9,576 10,110 -64.81%
-
NP to SH 2,726 2,636 2,636 4,856 6,460 9,576 10,110 -64.81%
-
Tax Rate 29.12% 31.96% 31.96% 27.09% 29.65% 25.99% 25.30% -
Total Cost 36,104 35,878 35,878 41,784 53,186 57,130 53,826 -27.25%
-
Net Worth 63,926 63,675 0 66,686 64,302 65,174 62,755 1.48%
Dividend
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Div - - - - 4,114 - - -
Div Payout % - - - - 63.68% - - -
Equity
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Net Worth 63,926 63,675 0 66,686 64,302 65,174 62,755 1.48%
NOSH 408,999 411,875 411,875 418,620 411,401 412,758 410,975 -0.38%
Ratio Analysis
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
NP Margin 7.02% 6.84% 6.84% 10.41% 10.83% 14.36% 15.81% -
ROE 4.27% 4.14% 0.00% 7.28% 10.05% 14.69% 16.11% -
Per Share
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 9.49 9.35 9.35 11.14 14.50 16.16 15.56 -32.56%
EPS 0.67 0.64 0.64 1.16 1.57 2.32 2.46 -64.53%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.1563 0.1546 0.00 0.1593 0.1563 0.1579 0.1527 1.87%
Adjusted Per Share Value based on latest NOSH - 418,620
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
RPS 1.41 1.40 1.40 1.70 2.17 2.43 2.33 -32.98%
EPS 0.10 0.10 0.10 0.18 0.24 0.35 0.37 -64.74%
DPS 0.00 0.00 0.00 0.00 0.15 0.00 0.00 -
NAPS 0.0233 0.0232 0.00 0.0243 0.0234 0.0237 0.0228 1.74%
Price Multiplier on Financial Quarter End Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 31/05/16 29/02/16 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.205 0.225 0.22 0.205 0.21 0.265 0.26 -
P/RPS 2.16 2.41 2.35 1.84 1.45 1.64 1.67 22.75%
P/EPS 30.75 35.16 34.38 17.67 13.37 11.42 10.57 134.20%
EY 3.25 2.84 2.91 5.66 7.48 8.75 9.46 -57.32%
DY 0.00 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 1.31 1.46 0.00 1.29 1.34 1.68 1.70 -18.75%
Price Multiplier on Announcement Date
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Date 27/07/16 28/04/16 - 27/01/16 27/10/15 29/07/15 23/04/15 -
Price 0.215 0.205 0.00 0.205 0.24 0.26 0.30 -
P/RPS 2.26 2.19 0.00 1.84 1.66 1.61 1.93 13.40%
P/EPS 32.25 32.03 0.00 17.67 15.28 11.21 12.20 116.99%
EY 3.10 3.12 0.00 5.66 6.54 8.92 8.20 -53.93%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 1.38 1.33 0.00 1.29 1.54 1.65 1.96 -24.39%

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