[HEXIND] YoY Annualized Quarter Result on 30-Nov-2017 [#1]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
26-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
30-Nov-2017 [#1]
Profit Trend
QoQ- 271.01%
YoY- 333.33%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Revenue 149,968 131,024 136,296 46,668 33,468 46,640 74,512 12.35%
PBT 4,784 600 1,040 9,032 2,452 6,660 23,780 -23.43%
Tax -2,068 -192 -796 -2,376 -916 -1,804 -5,924 -16.07%
NP 2,716 408 244 6,656 1,536 4,856 17,856 -26.91%
-
NP to SH 2,512 448 196 6,656 1,536 4,856 17,856 -27.86%
-
Tax Rate 43.23% 32.00% 76.54% 26.31% 37.36% 27.09% 24.91% -
Total Cost 147,252 130,616 136,052 40,012 31,932 41,784 56,656 17.23%
-
Net Worth 78,604 86,048 84,048 66,081 65,322 66,686 66,629 2.79%
Dividend
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Net Worth 78,604 86,048 84,048 66,081 65,322 66,686 66,629 2.79%
NOSH 555,511 555,511 555,511 412,235 426,666 418,620 413,333 5.04%
Ratio Analysis
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
NP Margin 1.81% 0.31% 0.18% 14.26% 4.59% 10.41% 23.96% -
ROE 3.20% 0.52% 0.23% 10.07% 2.35% 7.28% 26.80% -
Per Share
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 27.00 23.59 24.54 11.32 7.84 11.14 18.03 6.95%
EPS 0.44 0.08 0.04 1.60 0.36 1.16 4.32 -31.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1415 0.1549 0.1513 0.1603 0.1531 0.1593 0.1612 -2.14%
Adjusted Per Share Value based on latest NOSH - 412,235
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
RPS 5.46 4.77 4.96 1.70 1.22 1.70 2.71 12.37%
EPS 0.09 0.02 0.01 0.24 0.06 0.18 0.65 -28.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0286 0.0313 0.0306 0.0241 0.0238 0.0243 0.0243 2.75%
Price Multiplier on Financial Quarter End Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 30/11/20 29/11/19 30/11/18 30/11/17 30/11/16 30/11/15 28/11/14 -
Price 0.09 0.095 0.12 0.205 0.185 0.205 0.24 -
P/RPS 0.33 0.40 0.49 1.81 2.36 1.84 1.33 -20.71%
P/EPS 19.90 117.80 340.11 12.70 51.39 17.67 5.56 23.65%
EY 5.02 0.85 0.29 7.88 1.95 5.66 18.00 -19.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.79 1.28 1.21 1.29 1.49 -13.12%
Price Multiplier on Announcement Date
30/11/20 30/11/19 30/11/18 30/11/17 30/11/16 30/11/15 30/11/14 CAGR
Date 22/01/21 20/01/20 22/01/19 26/01/18 23/01/17 27/01/16 21/01/15 -
Price 0.10 0.10 0.115 0.215 0.175 0.205 0.25 -
P/RPS 0.37 0.42 0.47 1.90 2.23 1.84 1.39 -19.77%
P/EPS 22.11 124.00 325.94 13.32 48.61 17.67 5.79 24.99%
EY 4.52 0.81 0.31 7.51 2.06 5.66 17.28 -20.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.65 0.76 1.34 1.14 1.29 1.55 -12.19%

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