[HEXIND] QoQ TTM Result on 31-May-2014 [#3]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
23-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2014
Quarter
31-May-2014 [#3]
Profit Trend
QoQ- 319.89%
YoY--%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 69,032 68,041 65,423 48,773 28,359 16,010 0 -
PBT 14,516 13,123 10,348 7,953 2,599 3,170 0 -
Tax -3,542 -3,670 -3,157 -2,612 -1,327 -968 0 -
NP 10,974 9,453 7,191 5,341 1,272 2,202 0 -
-
NP to SH 10,974 9,453 7,191 5,341 1,272 2,202 0 -
-
Tax Rate 24.40% 27.97% 30.51% 32.84% 51.06% 30.54% - -
Total Cost 58,058 58,588 58,232 43,432 27,087 13,808 0 -
-
Net Worth 64,461 66,629 61,790 64,035 31,576 9,019 0 -
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 41 41 41 - - - - -
Div Payout % 0.37% 0.43% 0.57% - - - - -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 64,461 66,629 61,790 64,035 31,576 9,019 0 -
NOSH 422,142 413,333 411,111 411,010 216,279 70,576 0 -
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 15.90% 13.89% 10.99% 10.95% 4.49% 13.75% 0.00% -
ROE 17.02% 14.19% 11.64% 8.34% 4.03% 24.41% 0.00% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 16.35 16.46 15.91 11.87 13.11 22.68 0.00 -
EPS 2.60 2.29 1.75 1.30 0.59 3.12 0.00 -
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.1527 0.1612 0.1503 0.1558 0.146 0.1278 0.00 -
Adjusted Per Share Value based on latest NOSH - 411,010
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 2.51 2.48 2.38 1.78 1.03 0.58 0.00 -
EPS 0.40 0.34 0.26 0.19 0.05 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0235 0.0243 0.0225 0.0233 0.0115 0.0033 0.00 -
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 - - -
Price 0.26 0.24 0.295 0.225 0.26 0.00 0.00 -
P/RPS 1.59 1.46 1.85 1.90 1.98 0.00 0.00 -
P/EPS 10.00 10.49 16.87 17.31 44.21 0.00 0.00 -
EY 10.00 9.53 5.93 5.78 2.26 0.00 0.00 -
DY 0.04 0.04 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.49 1.96 1.44 1.78 0.00 0.00 -
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 23/04/15 21/01/15 28/10/14 - - - - -
Price 0.30 0.25 0.265 0.00 0.00 0.00 0.00 -
P/RPS 1.83 1.52 1.67 0.00 0.00 0.00 0.00 -
P/EPS 11.54 10.93 15.15 0.00 0.00 0.00 0.00 -
EY 8.67 9.15 6.60 0.00 0.00 0.00 0.00 -
DY 0.03 0.04 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 1.55 1.76 0.00 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