[HEXIND] QoQ Cumulative Quarter Result on 31-May-2016 [#3]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
27-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
31-May-2016 [#3]
Profit Trend
QoQ- 55.16%
YoY- -71.53%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Cumulative Result
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Revenue 16,702 8,367 37,022 29,123 19,257 19,257 11,660 33.32%
PBT 693 613 2,282 2,885 1,937 1,937 1,665 -50.42%
Tax -248 -229 -649 -840 -619 -619 -451 -38.04%
NP 445 384 1,633 2,045 1,318 1,318 1,214 -55.21%
-
NP to SH 445 384 1,633 2,045 1,318 1,318 1,214 -55.21%
-
Tax Rate 35.79% 37.36% 28.44% 29.12% 31.96% 31.96% 27.09% -
Total Cost 16,257 7,983 35,389 27,078 17,939 17,939 10,446 42.48%
-
Net Worth 63,154 65,322 62,585 63,926 63,675 0 66,686 -4.26%
Dividend
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Div - - 3,506 - - - - -
Div Payout % - - 214.75% - - - - -
Equity
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Net Worth 63,154 65,322 62,585 63,926 63,675 0 66,686 -4.26%
NOSH 412,235 426,666 412,564 409,000 411,875 411,875 418,620 -1.22%
Ratio Analysis
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
NP Margin 2.66% 4.59% 4.41% 7.02% 6.84% 6.84% 10.41% -
ROE 0.70% 0.59% 2.61% 3.20% 2.07% 0.00% 1.82% -
Per Share
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 4.05 1.96 8.97 7.12 4.68 4.68 2.79 34.75%
EPS 0.11 0.09 0.40 0.50 0.32 0.32 0.29 -53.97%
DPS 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
NAPS 0.1532 0.1531 0.1517 0.1563 0.1546 0.00 0.1593 -3.07%
Adjusted Per Share Value based on latest NOSH - 403,888
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
RPS 0.61 0.30 1.35 1.06 0.70 0.70 0.42 34.81%
EPS 0.02 0.01 0.06 0.07 0.05 0.05 0.04 -42.58%
DPS 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
NAPS 0.023 0.0238 0.0228 0.0233 0.0232 0.00 0.0243 -4.30%
Price Multiplier on Financial Quarter End Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 26/02/16 30/11/15 -
Price 0.165 0.185 0.24 0.205 0.225 0.22 0.205 -
P/RPS 4.07 9.43 2.67 2.88 4.81 4.71 7.36 -37.76%
P/EPS 152.85 205.56 60.63 41.00 70.31 68.75 70.69 85.38%
EY 0.65 0.49 1.65 2.44 1.42 1.45 1.41 -46.19%
DY 0.00 0.00 3.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.21 1.58 1.31 1.46 0.00 1.29 -13.25%
Price Multiplier on Announcement Date
28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 28/02/16 30/11/15 CAGR
Date 25/04/17 23/01/17 26/10/16 27/07/16 28/04/16 - 27/01/16 -
Price 0.26 0.175 0.24 0.215 0.205 0.00 0.205 -
P/RPS 6.42 8.92 2.67 3.02 4.38 0.00 7.36 -10.36%
P/EPS 240.86 194.44 60.63 43.00 64.06 0.00 70.69 166.78%
EY 0.42 0.51 1.65 2.33 1.56 0.00 1.41 -62.06%
DY 0.00 0.00 3.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.14 1.58 1.38 1.33 0.00 1.29 24.72%

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