[HEXIND] QoQ TTM 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- 34.64%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Revenue 66,680 69,032 68,041 65,423 48,773 28,359 16,010 159.08%
PBT 12,099 14,516 13,123 10,348 7,953 2,599 3,170 144.42%
Tax -3,067 -3,542 -3,670 -3,157 -2,612 -1,327 -968 115.87%
NP 9,032 10,974 9,453 7,191 5,341 1,272 2,202 156.45%
-
NP to SH 9,032 10,974 9,453 7,191 5,341 1,272 2,202 156.45%
-
Tax Rate 25.35% 24.40% 27.97% 30.51% 32.84% 51.06% 30.54% -
Total Cost 57,648 58,058 58,588 58,232 43,432 27,087 13,808 159.50%
-
Net Worth 64,587 64,461 66,629 61,790 64,035 31,576 9,019 271.97%
Dividend
31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 CAGR
Div 41 41 41 41 - - - -
Div Payout % 0.46% 0.37% 0.43% 0.57% - - - -
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 64,587 64,461 66,629 61,790 64,035 31,576 9,019 271.97%
NOSH 409,038 422,142 413,333 411,111 411,010 216,279 70,576 223.00%
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 13.55% 15.90% 13.89% 10.99% 10.95% 4.49% 13.75% -
ROE 13.98% 17.02% 14.19% 11.64% 8.34% 4.03% 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 16.30 16.35 16.46 15.91 11.87 13.11 22.68 -19.78%
EPS 2.21 2.60 2.29 1.75 1.30 0.59 3.12 -20.55%
DPS 0.01 0.01 0.01 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 2.43 2.51 2.48 2.38 1.78 1.03 0.58 160.11%
EPS 0.33 0.40 0.34 0.26 0.19 0.05 0.08 157.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0235 0.0243 0.0225 0.0233 0.0115 0.0033 270.58%
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 1.63 1.59 1.46 1.85 1.90 1.98 0.00 -
P/EPS 12.00 10.00 10.49 16.87 17.31 44.21 0.00 -
EY 8.33 10.00 9.53 5.93 5.78 2.26 0.00 -
DY 0.04 0.04 0.04 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 - - - -
Price 0.26 0.30 0.25 0.265 0.00 0.00 0.00 -
P/RPS 1.59 1.83 1.52 1.67 0.00 0.00 0.00 -
P/EPS 11.77 11.54 10.93 15.15 0.00 0.00 0.00 -
EY 8.49 8.67 9.15 6.60 0.00 0.00 0.00 -
DY 0.04 0.03 0.04 0.04 0.00 0.00 0.00 -
P/NAPS 1.65 1.96 1.55 1.76 0.00 0.00 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