[HEXIND] YoY Annualized Quarter Result on 31-May-2021 [#3]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
23-Jul-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2021
Quarter
31-May-2021 [#3]
Profit Trend
QoQ- 100.43%
YoY- 138.28%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 1,028,674 0 261,893 124,105 112,093 122,357 36,761 86.68%
PBT 93,344 0 8,561 1,233 -4,744 8,298 3,152 88.67%
Tax -20,337 0 -926 1,042 -54 -1,616 -948 77.61%
NP 73,006 0 7,634 2,276 -4,798 6,682 2,204 92.67%
-
NP to SH 73,006 0 7,693 1,880 -4,910 6,898 2,093 94.55%
-
Tax Rate 21.79% - 10.82% -84.51% - 19.47% 30.08% -
Total Cost 955,668 0 254,258 121,829 116,891 115,674 34,557 86.27%
-
Net Worth 350,560 0 206,865 79,637 82,271 8,899,298 6,604,013 -42.31%
Dividend
30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Div 36,631 - - - - - - -
Div Payout % 50.18% - - - - - - -
Equity
30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Net Worth 350,560 0 206,865 79,637 82,271 8,899,298 6,604,013 -42.31%
NOSH 2,747,341 1,147,341 1,147,341 185,972 555,511 555,511 412,235 42.67%
Ratio Analysis
30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
NP Margin 7.10% 0.00% 2.92% 1.83% -4.28% 5.46% 6.00% -
ROE 20.83% 0.00% 3.72% 2.36% -5.97% 0.08% 0.03% -
Per Share
30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 37.44 0.00 22.83 66.95 20.18 22.03 8.92 30.83%
EPS 2.65 0.00 0.80 1.01 -0.88 1.24 0.53 35.19%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1276 0.00 0.1803 0.4296 0.1481 16.02 16.02 -59.56%
Adjusted Per Share Value based on latest NOSH - 185,972
30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
RPS 37.44 0.00 9.53 4.52 4.08 4.45 1.34 86.63%
EPS 2.65 0.00 0.28 0.07 -0.18 0.25 0.08 92.67%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1276 0.00 0.0753 0.029 0.0299 3.2392 2.4038 -42.31%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 29/09/23 30/09/22 31/05/22 31/05/21 29/05/20 31/05/19 31/05/18 -
Price 0.395 0.425 0.34 0.235 0.09 0.12 0.17 -
P/RPS 1.05 0.00 1.49 0.35 0.45 0.54 1.91 -10.60%
P/EPS 14.86 0.00 50.71 23.17 -10.18 9.66 33.48 -14.11%
EY 6.73 0.00 1.97 4.32 -9.82 10.35 2.99 16.41%
DY 3.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.10 0.00 1.89 0.55 0.61 0.01 0.01 192.96%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Date 29/11/23 - 22/07/22 23/07/21 24/07/20 29/07/19 30/07/18 -
Price 0.39 0.00 0.365 0.31 0.10 0.12 0.17 -
P/RPS 1.04 0.00 1.60 0.46 0.50 0.54 1.91 -10.76%
P/EPS 14.68 0.00 54.43 30.57 -11.31 9.66 33.48 -14.31%
EY 6.81 0.00 1.84 3.27 -8.84 10.35 2.99 16.67%
DY 3.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.06 0.00 2.02 0.72 0.68 0.01 0.01 192.24%

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