[HEXIND] QoQ TTM Result on 31-May-2017 [#3]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
25-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-May-2017 [#3]
Profit Trend
QoQ- -4.87%
YoY- -66.39%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
TTM Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 45,881 47,495 44,195 39,694 34,467 33,729 32,959 24.74%
PBT 3,451 4,422 2,777 1,100 1,038 1,231 891 147.24%
Tax -1,209 -1,347 -982 -377 -278 -427 -366 122.28%
NP 2,242 3,075 1,795 723 760 804 525 163.91%
-
NP to SH 2,242 3,075 1,795 723 760 804 525 163.91%
-
Tax Rate 35.03% 30.46% 35.36% 34.27% 26.78% 34.69% 41.08% -
Total Cost 43,639 44,420 42,400 38,971 33,707 32,925 32,434 21.94%
-
Net Worth 65,256 66,081 64,473 63,813 63,154 65,322 60,266 5.46%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - - 1,390 1,390 1,390 1,390 -
Div Payout % - - - 192.32% 182.95% 172.94% 264.85% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 65,256 66,081 64,473 63,813 63,154 65,322 60,266 5.46%
NOSH 412,235 412,235 412,235 412,235 412,235 426,666 397,272 2.50%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin 4.89% 6.47% 4.06% 1.82% 2.21% 2.38% 1.59% -
ROE 3.44% 4.65% 2.78% 1.13% 1.20% 1.23% 0.87% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 11.13 11.52 10.72 9.63 8.36 7.91 8.30 21.66%
EPS 0.54 0.75 0.44 0.18 0.18 0.19 0.13 159.07%
DPS 0.00 0.00 0.00 0.34 0.34 0.33 0.35 -
NAPS 0.1583 0.1603 0.1564 0.1548 0.1532 0.1531 0.1517 2.88%
Adjusted Per Share Value based on latest NOSH - 412,235
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 1.67 1.73 1.61 1.44 1.25 1.23 1.20 24.72%
EPS 0.08 0.11 0.07 0.03 0.03 0.03 0.02 152.62%
DPS 0.00 0.00 0.00 0.05 0.05 0.05 0.05 -
NAPS 0.0238 0.0241 0.0235 0.0232 0.023 0.0238 0.0219 5.71%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.21 0.205 0.20 0.23 0.165 0.185 0.24 -
P/RPS 1.89 1.78 1.87 2.39 1.97 2.34 2.89 -24.71%
P/EPS 38.61 27.48 45.93 131.14 89.50 98.18 181.61 -64.47%
EY 2.59 3.64 2.18 0.76 1.12 1.02 0.55 181.74%
DY 0.00 0.00 0.00 1.47 2.04 1.76 1.46 -
P/NAPS 1.33 1.28 1.28 1.49 1.08 1.21 1.58 -10.87%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 17/04/18 26/01/18 20/10/17 25/07/17 25/04/17 23/01/17 26/10/16 -
Price 0.20 0.215 0.23 0.21 0.26 0.175 0.24 -
P/RPS 1.80 1.87 2.15 2.18 3.11 2.21 2.89 -27.13%
P/EPS 36.77 28.82 52.82 119.74 141.03 92.87 181.61 -65.62%
EY 2.72 3.47 1.89 0.84 0.71 1.08 0.55 191.12%
DY 0.00 0.00 0.00 1.61 1.30 1.86 1.46 -
P/NAPS 1.26 1.34 1.47 1.36 1.70 1.14 1.58 -14.04%

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