[HEXIND] QoQ TTM Result on 28-Feb-2021 [#2]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
22-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
28-Feb-2021 [#2]
Profit Trend
QoQ- 38.66%
YoY- -275.08%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 133,347 123,044 130,295 124,278 126,022 121,286 109,192 14.23%
PBT 1,673 537 -3,267 -5,121 -6,704 -7,750 -1,678 -
Tax 1,557 1,379 749 1,086 -543 -74 -910 -
NP 3,230 1,916 -2,518 -4,035 -7,247 -7,824 -2,588 -
-
NP to SH 3,103 1,641 -2,845 -4,552 -7,421 -7,937 -2,553 -
-
Tax Rate -93.07% -256.80% - - - - - -
Total Cost 130,117 121,128 132,813 128,313 133,269 129,110 111,780 10.64%
-
Net Worth 100,145 79,879 79,637 78,438 78,604 78,049 82,271 13.99%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 100,145 79,879 79,637 78,438 78,604 78,049 82,271 13.99%
NOSH 580,555 185,972 185,972 555,511 555,511 555,511 555,511 2.98%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin 2.42% 1.56% -1.93% -3.25% -5.75% -6.45% -2.37% -
ROE 3.10% 2.05% -3.57% -5.80% -9.44% -10.17% -3.10% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 22.97 66.33 70.29 22.37 22.69 21.83 19.66 10.92%
EPS 0.53 0.88 -1.53 -0.82 -1.34 -1.43 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1725 0.4306 0.4296 0.1412 0.1415 0.1405 0.1481 10.69%
Adjusted Per Share Value based on latest NOSH - 555,511
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 4.85 4.48 4.74 4.52 4.59 4.41 3.97 14.26%
EPS 0.11 0.06 -0.10 -0.17 -0.27 -0.29 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0365 0.0291 0.029 0.0286 0.0286 0.0284 0.0299 14.20%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.16 0.335 0.235 0.095 0.09 0.125 0.09 -
P/RPS 0.70 0.51 0.33 0.42 0.40 0.57 0.46 32.26%
P/EPS 29.94 37.87 -15.31 -11.59 -6.74 -8.75 -19.58 -
EY 3.34 2.64 -6.53 -8.63 -14.84 -11.43 -5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.78 0.55 0.67 0.64 0.89 0.61 32.43%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 21/01/22 22/10/21 23/07/21 22/04/21 22/01/21 23/10/20 24/07/20 -
Price 0.19 0.16 0.31 0.26 0.10 0.10 0.10 -
P/RPS 0.83 0.24 0.44 1.16 0.44 0.46 0.51 38.31%
P/EPS 35.55 18.09 -20.20 -31.73 -7.49 -7.00 -21.76 -
EY 2.81 5.53 -4.95 -3.15 -13.36 -14.29 -4.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.37 0.72 1.84 0.71 0.71 0.68 37.76%

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