[HEXIND] YoY Cumulative 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- 200.64%
YoY- 138.28%
Quarter Report
Latest QR
Upcoming QR
HEXIND's Result
HEXIND's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 31/05/22 31/05/21 31/05/20 31/05/19 31/05/18 CAGR
Revenue 771,506 0 196,420 93,079 84,070 91,768 27,571 86.68%
PBT 70,008 0 6,421 925 -3,558 6,224 2,364 88.67%
Tax -15,253 0 -695 782 -41 -1,212 -711 77.61%
NP 54,755 0 5,726 1,707 -3,599 5,012 1,653 92.67%
-
NP to SH 54,755 0 5,770 1,410 -3,683 5,174 1,570 94.54%
-
Tax Rate 21.79% - 10.82% -84.54% - 19.47% 30.08% -
Total Cost 716,751 0 190,694 91,372 87,669 86,756 25,918 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 27,473 - - - - - - -
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 15.62% 0.00% 2.79% 1.77% -4.48% 0.06% 0.02% -
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 28.08 0.00 17.12 50.21 15.13 16.52 6.69 30.83%
EPS 1.99 0.00 0.60 0.76 -0.66 0.93 0.40 35.07%
DPS 1.00 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 28.08 0.00 7.15 3.39 3.06 3.34 1.00 86.80%
EPS 1.99 0.00 0.21 0.05 -0.13 0.19 0.06 92.72%
DPS 1.00 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 1.41 0.00 1.99 0.47 0.59 0.73 2.54 -10.44%
P/EPS 19.82 0.00 67.61 30.90 -13.57 12.88 44.64 -14.11%
EY 5.05 0.00 1.48 3.24 -7.37 7.76 2.24 16.45%
DY 2.53 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 1.39 0.00 2.13 0.62 0.66 0.73 2.54 -10.68%
P/EPS 19.57 0.00 72.58 40.76 -15.08 12.88 44.64 -14.31%
EY 5.11 0.00 1.38 2.45 -6.63 7.76 2.24 16.71%
DY 2.56 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