[HEXIND] QoQ TTM Result on 28-Feb-2015 [#2]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2015
Quarter
28-Feb-2015 [#2]
Profit Trend
QoQ- 16.09%
YoY- 762.74%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 52,677 59,645 66,680 69,032 68,041 65,423 48,773 5.26%
PBT 4,902 9,182 12,099 14,516 13,123 10,348 7,953 -27.55%
Tax -1,693 -2,723 -3,067 -3,542 -3,670 -3,157 -2,612 -25.08%
NP 3,209 6,459 9,032 10,974 9,453 7,191 5,341 -28.77%
-
NP to SH 3,209 6,459 9,032 10,974 9,453 7,191 5,341 -28.77%
-
Tax Rate 34.54% 29.66% 25.35% 24.40% 27.97% 30.51% 32.84% -
Total Cost 49,468 53,186 57,648 58,058 58,588 58,232 43,432 9.05%
-
Net Worth 66,686 62,780 64,587 64,461 66,629 61,790 64,035 2.73%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - - 41 41 41 41 - -
Div Payout % - - 0.46% 0.37% 0.43% 0.57% - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 66,686 62,780 64,587 64,461 66,629 61,790 64,035 2.73%
NOSH 418,620 401,666 409,038 422,142 413,333 411,111 411,010 1.22%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 6.09% 10.83% 13.55% 15.90% 13.89% 10.99% 10.95% -
ROE 4.81% 10.29% 13.98% 17.02% 14.19% 11.64% 8.34% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 12.58 14.85 16.30 16.35 16.46 15.91 11.87 3.94%
EPS 0.77 1.61 2.21 2.60 2.29 1.75 1.30 -29.44%
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.1593 0.1563 0.1579 0.1527 0.1612 0.1503 0.1558 1.49%
Adjusted Per Share Value based on latest NOSH - 422,142
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 1.92 2.17 2.43 2.51 2.48 2.38 1.78 5.17%
EPS 0.12 0.24 0.33 0.40 0.34 0.26 0.19 -26.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0243 0.0229 0.0235 0.0235 0.0243 0.0225 0.0233 2.83%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.205 0.21 0.265 0.26 0.24 0.295 0.225 -
P/RPS 1.63 1.41 1.63 1.59 1.46 1.85 1.90 -9.70%
P/EPS 26.74 13.06 12.00 10.00 10.49 16.87 17.31 33.59%
EY 3.74 7.66 8.33 10.00 9.53 5.93 5.78 -25.16%
DY 0.00 0.00 0.04 0.04 0.04 0.03 0.00 -
P/NAPS 1.29 1.34 1.68 1.70 1.49 1.96 1.44 -7.06%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 27/01/16 27/10/15 29/07/15 23/04/15 21/01/15 28/10/14 - -
Price 0.205 0.24 0.26 0.30 0.25 0.265 0.00 -
P/RPS 1.63 1.62 1.59 1.83 1.52 1.67 0.00 -
P/EPS 26.74 14.92 11.77 11.54 10.93 15.15 0.00 -
EY 3.74 6.70 8.49 8.67 9.15 6.60 0.00 -
DY 0.00 0.00 0.04 0.03 0.04 0.04 0.00 -
P/NAPS 1.29 1.54 1.65 1.96 1.55 1.76 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