[HEXIND] QoQ TTM Result on 31-Aug-2017 [#4]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
20-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ- 148.27%
YoY- 241.9%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 39,963 45,881 47,495 44,195 39,694 34,467 33,729 11.98%
PBT 3,473 3,451 4,422 2,777 1,100 1,038 1,231 99.78%
Tax -1,185 -1,209 -1,347 -982 -377 -278 -427 97.60%
NP 2,288 2,242 3,075 1,795 723 760 804 100.94%
-
NP to SH 2,299 2,242 3,075 1,795 723 760 804 101.58%
-
Tax Rate 34.12% 35.03% 30.46% 35.36% 34.27% 26.78% 34.69% -
Total Cost 37,675 43,639 44,420 42,400 38,971 33,707 32,925 9.40%
-
Net Worth 6,604,013 65,256 66,081 64,473 63,813 63,154 65,322 2076.30%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - - - - 1,390 1,390 1,390 -
Div Payout % - - - - 192.32% 182.95% 172.94% -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 6,604,013 65,256 66,081 64,473 63,813 63,154 65,322 2076.30%
NOSH 412,235 412,235 412,235 412,235 412,235 412,235 426,666 -2.26%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 5.73% 4.89% 6.47% 4.06% 1.82% 2.21% 2.38% -
ROE 0.03% 3.44% 4.65% 2.78% 1.13% 1.20% 1.23% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 9.69 11.13 11.52 10.72 9.63 8.36 7.91 14.50%
EPS 0.56 0.54 0.75 0.44 0.18 0.18 0.19 105.70%
DPS 0.00 0.00 0.00 0.00 0.34 0.34 0.33 -
NAPS 16.02 0.1583 0.1603 0.1564 0.1548 0.1532 0.1531 2126.83%
Adjusted Per Share Value based on latest NOSH - 412,235
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 1.45 1.67 1.73 1.61 1.44 1.25 1.23 11.60%
EPS 0.08 0.08 0.11 0.07 0.03 0.03 0.03 92.41%
DPS 0.00 0.00 0.00 0.00 0.05 0.05 0.05 -
NAPS 2.4038 0.0238 0.0241 0.0235 0.0232 0.023 0.0238 2074.88%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.17 0.21 0.205 0.20 0.23 0.165 0.185 -
P/RPS 1.75 1.89 1.78 1.87 2.39 1.97 2.34 -17.62%
P/EPS 30.48 38.61 27.48 45.93 131.14 89.50 98.18 -54.18%
EY 3.28 2.59 3.64 2.18 0.76 1.12 1.02 118.01%
DY 0.00 0.00 0.00 0.00 1.47 2.04 1.76 -
P/NAPS 0.01 1.33 1.28 1.28 1.49 1.08 1.21 -95.92%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 30/07/18 17/04/18 26/01/18 20/10/17 25/07/17 25/04/17 23/01/17 -
Price 0.17 0.20 0.215 0.23 0.21 0.26 0.175 -
P/RPS 1.75 1.80 1.87 2.15 2.18 3.11 2.21 -14.42%
P/EPS 30.48 36.77 28.82 52.82 119.74 141.03 92.87 -52.45%
EY 3.28 2.72 3.47 1.89 0.84 0.71 1.08 109.85%
DY 0.00 0.00 0.00 0.00 1.61 1.30 1.86 -
P/NAPS 0.01 1.26 1.34 1.47 1.36 1.70 1.14 -95.75%

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