[HEXIND] YoY Cumulative Quarter Result on 31-May-2018 [#3]

Stock
[HEXIND] HEXTAR INDUSTRIES BERHAD
Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- 76.01%
YoY- 35.46%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Cumulative Result
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 93,079 84,070 91,768 27,571 31,803 29,123 50,030 10.89%
PBT 925 -3,558 6,224 2,364 1,667 2,885 9,704 -32.38%
Tax 782 -41 -1,212 -711 -508 -840 -2,522 -
NP 1,707 -3,599 5,012 1,653 1,159 2,045 7,182 -21.27%
-
NP to SH 1,410 -3,683 5,174 1,570 1,159 2,045 7,182 -23.74%
-
Tax Rate -84.54% - 19.47% 30.08% 30.47% 29.12% 25.99% -
Total Cost 91,372 87,669 86,756 25,918 30,644 27,078 42,848 13.43%
-
Net Worth 79,637 82,271 8,899,298 6,604,013 63,813 63,926 65,174 3.39%
Dividend
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 79,637 82,271 8,899,298 6,604,013 63,813 63,926 65,174 3.39%
NOSH 185,972 555,511 555,511 412,235 412,235 409,000 412,758 -12.43%
Ratio Analysis
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin 1.83% -4.28% 5.46% 6.00% 3.64% 7.02% 14.36% -
ROE 1.77% -4.48% 0.06% 0.02% 1.82% 3.20% 11.02% -
Per Share
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 50.21 15.13 16.52 6.69 7.71 7.12 12.12 26.70%
EPS 0.76 -0.66 0.93 0.40 0.28 0.50 1.74 -12.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4296 0.1481 16.02 16.02 0.1548 0.1563 0.1579 18.13%
Adjusted Per Share Value based on latest NOSH - 412,235
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 3.39 3.06 3.34 1.00 1.16 1.06 1.82 10.91%
EPS 0.05 -0.13 0.19 0.06 0.04 0.07 0.26 -24.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.029 0.0299 3.2392 2.4038 0.0232 0.0233 0.0237 3.41%
Price Multiplier on Financial Quarter End Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 31/05/21 29/05/20 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.235 0.09 0.12 0.17 0.23 0.205 0.265 -
P/RPS 0.47 0.59 0.73 2.54 2.98 2.88 2.19 -22.60%
P/EPS 30.90 -13.57 12.88 44.64 81.81 41.00 15.23 12.50%
EY 3.24 -7.37 7.76 2.24 1.22 2.44 6.57 -11.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.01 0.01 1.49 1.31 1.68 -16.96%
Price Multiplier on Announcement Date
31/05/21 31/05/20 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 23/07/21 24/07/20 29/07/19 30/07/18 25/07/17 27/07/16 29/07/15 -
Price 0.31 0.10 0.12 0.17 0.21 0.215 0.26 -
P/RPS 0.62 0.66 0.73 2.54 2.72 3.02 2.15 -18.70%
P/EPS 40.76 -15.08 12.88 44.64 74.69 43.00 14.94 18.19%
EY 2.45 -6.63 7.76 2.24 1.34 2.33 6.69 -15.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.01 0.01 1.36 1.38 1.65 -12.89%

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