[HEXIND] YoY Annual (Unaudited) Result on 31-Aug-2019 [#4]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
29-Oct-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2019
Quarter
31-Aug-2019 [#4]
Profit Trend
YoY- 175.7%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Revenue 1,286,540 123,044 121,286 116,890 33,618 44,195 37,022 75.05%
PBT 113,713 537 -7,750 8,104 -7,607 2,776 2,282 85.29%
Tax -15,673 1,379 -74 -2,081 -721 -982 -649 65.28%
NP 98,040 1,916 -7,824 6,023 -8,328 1,794 1,633 90.82%
-
NP to SH 98,084 1,642 -7,937 6,304 -8,328 1,794 1,633 90.84%
-
Tax Rate 13.78% -256.80% - 25.68% - 35.37% 28.44% -
Total Cost 1,188,500 121,128 129,110 110,867 41,946 42,401 35,389 74.11%
-
Net Worth 350,286 79,879 78,049 87,048 7,112,166 64,473 62,585 31.22%
Dividend
31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Div 27,473 - - - - - 3,506 38.38%
Div Payout % 28.01% - - - - - 214.75% -
Equity
31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Net Worth 350,286 79,879 78,049 87,048 7,112,166 64,473 62,585 31.22%
NOSH 2,747,341 185,972 555,511 555,511 555,511 412,235 412,564 34.87%
Ratio Analysis
31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
NP Margin 7.62% 1.56% -6.45% 5.15% -24.77% 4.06% 4.41% -
ROE 28.00% 2.06% -10.17% 7.24% -0.12% 2.78% 2.61% -
Per Share
31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 46.83 66.33 21.83 21.04 7.17 10.72 8.97 29.79%
EPS 3.98 0.89 -1.43 1.13 -1.95 0.44 0.40 43.70%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.85 2.59%
NAPS 0.1275 0.4306 0.1405 0.1567 15.17 0.1564 0.1517 -2.70%
Adjusted Per Share Value based on latest NOSH - 555,511
31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
RPS 46.83 4.48 4.41 4.25 1.22 1.61 1.35 75.00%
EPS 3.98 0.06 -0.29 0.23 -0.30 0.07 0.06 93.85%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.13 37.98%
NAPS 0.1275 0.0291 0.0284 0.0317 2.5887 0.0235 0.0228 31.21%
Price Multiplier on Financial Quarter End Date
31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 30/12/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 -
Price 0.77 0.335 0.125 0.11 0.17 0.20 0.24 -
P/RPS 1.64 0.51 0.57 0.52 2.37 1.87 2.67 -7.40%
P/EPS 21.57 37.85 -8.75 9.69 -9.57 45.96 60.63 -15.04%
EY 4.64 2.64 -11.43 10.32 -10.45 2.18 1.65 17.72%
DY 1.30 0.00 0.00 0.00 0.00 0.00 3.54 -14.62%
P/NAPS 6.04 0.78 0.89 0.70 0.01 1.28 1.58 23.56%
Price Multiplier on Announcement Date
31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 CAGR
Date 22/02/23 22/10/21 23/10/20 29/10/19 23/10/18 20/10/17 26/10/16 -
Price 0.80 0.16 0.10 0.10 0.155 0.23 0.24 -
P/RPS 1.71 0.24 0.46 0.48 2.16 2.15 2.67 -6.78%
P/EPS 22.41 18.08 -7.00 8.81 -8.73 52.85 60.63 -14.53%
EY 4.46 5.53 -14.29 11.35 -11.46 1.89 1.65 16.98%
DY 1.25 0.00 0.00 0.00 0.00 0.00 3.54 -15.14%
P/NAPS 6.27 0.37 0.71 0.64 0.01 1.47 1.58 24.29%

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