[HEXIND] QoQ Cumulative 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- -81.21%
YoY- -72.8%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Cumulative Result
31/05/16 29/02/16 28/02/16 30/11/15 31/08/15 31/05/15 28/02/15 CAGR
Revenue 29,123 19,257 19,257 11,660 59,646 50,030 31,968 -7.15%
PBT 2,885 1,937 1,937 1,665 9,183 9,704 6,767 -49.30%
Tax -840 -619 -619 -451 -2,723 -2,522 -1,712 -43.30%
NP 2,045 1,318 1,318 1,214 6,460 7,182 5,055 -51.38%
-
NP to SH 2,045 1,318 1,318 1,214 6,460 7,182 5,055 -51.38%
-
Tax Rate 29.12% 31.96% 31.96% 27.09% 29.65% 25.99% 25.30% -
Total Cost 27,078 17,939 17,939 10,446 53,186 42,848 26,913 0.48%
-
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 409,000 411,875 411,875 418,620 411,401 412,758 410,975 -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 3.20% 2.07% 0.00% 1.82% 10.05% 11.02% 8.06% -
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 7.12 4.68 4.68 2.79 14.50 12.12 7.78 -6.82%
EPS 0.50 0.32 0.32 0.29 1.57 1.74 1.23 -51.19%
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 1.06 0.70 0.70 0.42 2.17 1.82 1.16 -6.93%
EPS 0.07 0.05 0.05 0.04 0.24 0.26 0.18 -52.88%
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 2.88 4.81 4.71 7.36 1.45 2.19 3.34 -11.13%
P/EPS 41.00 70.31 68.75 70.69 13.37 15.23 21.14 69.53%
EY 2.44 1.42 1.45 1.41 7.48 6.57 4.73 -40.99%
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 3.02 4.38 0.00 7.36 1.66 2.15 3.86 -17.76%
P/EPS 43.00 64.06 0.00 70.69 15.28 14.94 24.39 57.12%
EY 2.33 1.56 0.00 1.41 6.54 6.69 4.10 -36.26%
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