[HEXCARE] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
09-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -11.38%
YoY- -8.62%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 79,728 80,000 79,981 81,302 80,652 89,289 91,848 -9.01%
PBT 12,660 14,242 14,920 15,110 16,396 16,001 17,112 -18.21%
Tax -3,748 -3,671 -3,756 -3,972 -3,828 -4,702 -5,214 -19.77%
NP 8,912 10,571 11,164 11,138 12,568 11,299 11,897 -17.53%
-
NP to SH 8,912 10,571 11,164 11,138 12,568 11,299 11,897 -17.53%
-
Tax Rate 29.61% 25.78% 25.17% 26.29% 23.35% 29.39% 30.47% -
Total Cost 70,816 69,429 68,817 70,164 68,084 77,990 79,950 -7.77%
-
Net Worth 69,461 66,877 68,192 65,619 67,144 59,251 65,939 3.53%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 17,474 - - - - - - -
Div Payout % 196.08% - - - - - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 69,461 66,877 68,192 65,619 67,144 59,251 65,939 3.53%
NOSH 43,686 43,146 43,159 43,170 43,041 39,765 30,247 27.80%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 11.18% 13.21% 13.96% 13.70% 15.58% 12.65% 12.95% -
ROE 12.83% 15.81% 16.37% 16.97% 18.72% 19.07% 18.04% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 182.50 185.41 185.31 188.33 187.38 224.54 303.66 -28.80%
EPS 20.40 24.50 25.87 25.80 29.20 26.40 39.33 -35.46%
DPS 40.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.55 1.58 1.52 1.56 1.49 2.18 -18.98%
Adjusted Per Share Value based on latest NOSH - 43,339
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 6.68 6.70 6.70 6.81 6.76 7.48 7.70 -9.04%
EPS 0.75 0.89 0.94 0.93 1.05 0.95 1.00 -17.46%
DPS 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0582 0.056 0.0571 0.055 0.0563 0.0496 0.0553 3.46%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.08 1.05 0.83 0.96 0.94 1.05 1.85 -
P/RPS 0.59 0.57 0.45 0.51 0.50 0.47 0.61 -2.19%
P/EPS 5.29 4.29 3.21 3.72 3.22 3.70 4.70 8.21%
EY 18.89 23.33 31.16 26.88 31.06 27.06 21.26 -7.58%
DY 37.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.53 0.63 0.60 0.70 0.85 -13.83%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 26/04/02 12/03/02 26/11/01 09/08/01 11/04/01 17/01/01 12/10/00 -
Price 1.15 1.06 0.93 0.92 0.88 1.10 1.70 -
P/RPS 0.63 0.57 0.50 0.49 0.47 0.49 0.56 8.17%
P/EPS 5.64 4.33 3.60 3.57 3.01 3.87 4.32 19.47%
EY 17.74 23.11 27.81 28.04 33.18 25.83 23.14 -16.24%
DY 34.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.59 0.61 0.56 0.74 0.78 -5.20%

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