[HEXIND] QoQ Annualized Quarter Result on 31-May-2015 [#3]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
29-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
31-May-2015 [#3]
Profit Trend
QoQ- -5.28%
YoY- 34.49%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Revenue 38,514 46,640 59,646 66,706 63,936 74,512 65,423 -29.82%
PBT 3,874 6,660 9,183 12,938 13,534 23,780 10,348 -48.14%
Tax -1,238 -1,804 -2,723 -3,362 -3,424 -5,924 -3,157 -46.51%
NP 2,636 4,856 6,460 9,576 10,110 17,856 7,191 -48.87%
-
NP to SH 2,636 4,856 6,460 9,576 10,110 17,856 7,191 -48.87%
-
Tax Rate 31.96% 27.09% 29.65% 25.99% 25.30% 24.91% 30.51% -
Total Cost 35,878 41,784 53,186 57,130 53,826 56,656 58,232 -27.65%
-
Net Worth 0 66,686 64,302 65,174 62,755 66,629 46,586 -
Dividend
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Div - - 4,114 - - - 30 -
Div Payout % - - 63.68% - - - 0.43% -
Equity
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Net Worth 0 66,686 64,302 65,174 62,755 66,629 46,586 -
NOSH 411,875 418,620 411,401 412,758 410,975 413,333 309,956 20.93%
Ratio Analysis
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
NP Margin 6.84% 10.41% 10.83% 14.36% 15.81% 23.96% 10.99% -
ROE 0.00% 7.28% 10.05% 14.69% 16.11% 26.80% 15.44% -
Per Share
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 9.35 11.14 14.50 16.16 15.56 18.03 21.11 -41.98%
EPS 0.64 1.16 1.57 2.32 2.46 4.32 2.32 -57.72%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.01 -
NAPS 0.00 0.1593 0.1563 0.1579 0.1527 0.1612 0.1503 -
Adjusted Per Share Value based on latest NOSH - 409,038
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
RPS 1.40 1.70 2.17 2.43 2.33 2.71 2.38 -29.86%
EPS 0.10 0.18 0.24 0.35 0.37 0.65 0.26 -47.20%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0243 0.0234 0.0237 0.0228 0.0243 0.017 -
Price Multiplier on Financial Quarter End Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date 26/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.22 0.205 0.21 0.265 0.26 0.24 0.295 -
P/RPS 2.35 1.84 1.45 1.64 1.67 1.33 1.40 41.37%
P/EPS 34.38 17.67 13.37 11.42 10.57 5.56 12.72 94.38%
EY 2.91 5.66 7.48 8.75 9.46 18.00 7.86 -48.53%
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.03 -
P/NAPS 0.00 1.29 1.34 1.68 1.70 1.49 1.96 -
Price Multiplier on Announcement Date
28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 CAGR
Date - 27/01/16 27/10/15 29/07/15 23/04/15 21/01/15 28/10/14 -
Price 0.00 0.205 0.24 0.26 0.30 0.25 0.265 -
P/RPS 0.00 1.84 1.66 1.61 1.93 1.39 1.26 -
P/EPS 0.00 17.67 15.28 11.21 12.20 5.79 11.42 -
EY 0.00 5.66 6.54 8.92 8.20 17.28 8.75 -
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.04 -
P/NAPS 0.00 1.29 1.54 1.65 1.96 1.55 1.76 -

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