[HEXIND] YoY Annual (Unaudited) Result on 31-Aug-2020 [#4]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
23-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2020
Quarter
31-Aug-2020 [#4]
Profit Trend
YoY- -225.9%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 937,397 1,286,540 123,044 121,286 116,890 33,618 44,195 61.93%
PBT 57,701 113,713 537 -7,750 8,104 -7,607 2,776 61.41%
Tax -15,612 -15,673 1,379 -74 -2,081 -721 -982 54.73%
NP 42,089 98,040 1,916 -7,824 6,023 -8,328 1,794 64.53%
-
NP to SH 41,917 98,084 1,642 -7,937 6,304 -8,328 1,794 64.42%
-
Tax Rate 27.06% 13.78% -256.80% - 25.68% - 35.37% -
Total Cost 895,308 1,188,500 121,128 129,110 110,867 41,946 42,401 61.81%
-
Net Worth 339,846 350,286 79,879 78,049 87,048 7,112,166 64,473 29.99%
Dividend
31/12/23 31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div 54,946 27,473 - - - - - -
Div Payout % 131.08% 28.01% - - - - - -
Equity
31/12/23 31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 339,846 350,286 79,879 78,049 87,048 7,112,166 64,473 29.99%
NOSH 2,747,341 2,747,341 185,972 555,511 555,511 555,511 412,235 34.89%
Ratio Analysis
31/12/23 31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 4.49% 7.62% 1.56% -6.45% 5.15% -24.77% 4.06% -
ROE 12.33% 28.00% 2.06% -10.17% 7.24% -0.12% 2.78% -
Per Share
31/12/23 31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 34.12 46.83 66.33 21.83 21.04 7.17 10.72 20.04%
EPS 1.53 3.98 0.89 -1.43 1.13 -1.95 0.44 21.73%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1237 0.1275 0.4306 0.1405 0.1567 15.17 0.1564 -3.63%
Adjusted Per Share Value based on latest NOSH - 555,511
31/12/23 31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 34.12 46.83 4.48 4.41 4.25 1.22 1.61 61.91%
EPS 1.53 3.98 0.06 -0.29 0.23 -0.30 0.07 62.70%
DPS 2.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1237 0.1275 0.0291 0.0284 0.0317 2.5887 0.0235 29.96%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 29/12/23 30/12/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.39 0.77 0.335 0.125 0.11 0.17 0.20 -
P/RPS 1.14 1.64 0.51 0.57 0.52 2.37 1.87 -7.51%
P/EPS 25.56 21.57 37.85 -8.75 9.69 -9.57 45.96 -8.84%
EY 3.91 4.64 2.64 -11.43 10.32 -10.45 2.18 9.65%
DY 5.13 1.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 6.04 0.78 0.89 0.70 0.01 1.28 15.27%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 22/02/24 22/02/23 22/10/21 23/10/20 29/10/19 23/10/18 20/10/17 -
Price 0.375 0.80 0.16 0.10 0.10 0.155 0.23 -
P/RPS 1.10 1.71 0.24 0.46 0.48 2.16 2.15 -10.03%
P/EPS 24.58 22.41 18.08 -7.00 8.81 -8.73 52.85 -11.37%
EY 4.07 4.46 5.53 -14.29 11.35 -11.46 1.89 12.86%
DY 5.33 1.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 6.27 0.37 0.71 0.64 0.01 1.47 12.09%

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