[HEXIND] QoQ Cumulative Quarter Result on 31-Aug-2014 [#4]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
28-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-Aug-2014 [#4]
Profit Trend
QoQ- 34.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Cumulative Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 50,030 31,968 18,628 65,423 48,772 28,358 16,010 113.89%
PBT 9,704 6,767 5,945 10,348 7,952 2,599 3,170 110.97%
Tax -2,522 -1,712 -1,481 -3,157 -2,612 -1,327 -968 89.45%
NP 7,182 5,055 4,464 7,191 5,340 1,272 2,202 120.08%
-
NP to SH 7,182 5,055 4,464 7,191 5,340 1,272 2,202 120.08%
-
Tax Rate 25.99% 25.30% 24.91% 30.51% 32.85% 51.06% 30.54% -
Total Cost 42,848 26,913 14,164 58,232 43,432 27,086 13,808 112.89%
-
Net Worth 65,174 62,755 66,629 46,586 42,885 29,953 9,019 274.22%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div - - - 30 - - - -
Div Payout % - - - 0.43% - - - -
Equity
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Net Worth 65,174 62,755 66,629 46,586 42,885 29,953 9,019 274.22%
NOSH 412,758 410,975 413,333 309,956 275,257 205,161 70,576 224.95%
Ratio Analysis
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
NP Margin 14.36% 15.81% 23.96% 10.99% 10.95% 4.49% 13.75% -
ROE 11.02% 8.06% 6.70% 15.44% 12.45% 4.25% 24.41% -
Per Share
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 12.12 7.78 4.51 21.11 17.72 13.82 22.68 -34.17%
EPS 1.74 1.23 1.08 2.32 1.94 0.62 3.12 -32.27%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.1579 0.1527 0.1612 0.1503 0.1558 0.146 0.1278 15.15%
Adjusted Per Share Value based on latest NOSH - 411,111
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
RPS 1.82 1.16 0.68 2.38 1.78 1.03 0.58 114.48%
EPS 0.26 0.18 0.16 0.26 0.19 0.05 0.08 119.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0237 0.0228 0.0243 0.017 0.0156 0.0109 0.0033 272.68%
Price Multiplier on Financial Quarter End Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 - -
Price 0.265 0.26 0.24 0.295 0.225 0.26 0.00 -
P/RPS 2.19 3.34 5.33 1.40 1.27 1.88 0.00 -
P/EPS 15.23 21.14 22.22 12.72 11.60 41.94 0.00 -
EY 6.57 4.73 4.50 7.86 8.62 2.38 0.00 -
DY 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
P/NAPS 1.68 1.70 1.49 1.96 1.44 1.78 0.00 -
Price Multiplier on Announcement Date
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Date 29/07/15 23/04/15 21/01/15 28/10/14 23/07/14 21/04/14 06/02/14 -
Price 0.26 0.30 0.25 0.265 0.28 0.23 0.00 -
P/RPS 2.15 3.86 5.55 1.26 1.58 1.66 0.00 -
P/EPS 14.94 24.39 23.15 11.42 14.43 37.10 0.00 -
EY 6.69 4.10 4.32 8.75 6.93 2.70 0.00 -
DY 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
P/NAPS 1.65 1.96 1.55 1.76 1.80 1.58 0.00 -

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