[HEXCARE] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -2.86%
YoY- -61.84%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 129,452 121,389 123,038 113,138 112,608 123,327 125,592 2.04%
PBT 4,348 8,208 9,336 7,722 7,008 14,465 15,788 -57.70%
Tax -1,596 -1,625 -3,094 -2,830 -2,388 -3,075 -3,185 -36.93%
NP 2,752 6,583 6,241 4,892 4,620 11,390 12,602 -63.76%
-
NP to SH 4,308 6,878 6,500 5,102 5,252 11,363 12,485 -50.83%
-
Tax Rate 36.71% 19.80% 33.14% 36.65% 34.08% 21.26% 20.17% -
Total Cost 126,700 114,806 116,797 108,246 107,988 111,937 112,989 7.94%
-
Net Worth 100,572 99,356 102,838 105,639 108,635 96,841 93,498 4.98%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 19,005 11,828 10,466 15,650 - 14,785 9,444 59.46%
Div Payout % 441.18% 171.97% 161.03% 306.75% - 130.12% 75.64% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 100,572 99,356 102,838 105,639 108,635 96,841 93,498 4.98%
NOSH 79,191 78,854 78,502 78,251 78,154 73,925 70,832 7.72%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.13% 5.42% 5.07% 4.32% 4.10% 9.24% 10.03% -
ROE 4.28% 6.92% 6.32% 4.83% 4.83% 11.73% 13.35% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 163.47 153.94 156.73 144.58 144.08 166.83 177.31 -5.27%
EPS 5.44 8.72 8.28 6.52 6.72 15.37 17.63 -54.36%
DPS 24.00 15.00 13.33 20.00 0.00 20.00 13.33 48.05%
NAPS 1.27 1.26 1.31 1.35 1.39 1.31 1.32 -2.54%
Adjusted Per Share Value based on latest NOSH - 78,354
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.85 10.17 10.31 9.48 9.44 10.33 10.52 2.08%
EPS 0.36 0.58 0.54 0.43 0.44 0.95 1.05 -51.04%
DPS 1.59 0.99 0.88 1.31 0.00 1.24 0.79 59.47%
NAPS 0.0843 0.0833 0.0862 0.0885 0.091 0.0811 0.0783 5.05%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.96 0.99 0.95 0.99 1.00 0.98 0.98 -
P/RPS 0.59 0.64 0.61 0.68 0.69 0.59 0.55 4.79%
P/EPS 17.65 11.35 11.47 15.18 14.88 6.38 5.56 116.14%
EY 5.67 8.81 8.72 6.59 6.72 15.68 17.99 -53.71%
DY 25.00 15.15 14.04 20.20 0.00 20.41 13.61 50.04%
P/NAPS 0.76 0.79 0.73 0.73 0.72 0.75 0.74 1.79%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 07/11/06 18/08/06 10/05/06 28/02/06 27/10/05 -
Price 0.87 0.95 0.98 0.96 1.01 1.00 1.00 -
P/RPS 0.53 0.62 0.63 0.66 0.70 0.60 0.56 -3.60%
P/EPS 15.99 10.89 11.84 14.72 15.03 6.51 5.67 99.73%
EY 6.25 9.18 8.45 6.79 6.65 15.37 17.63 -49.94%
DY 27.59 15.79 13.61 20.83 0.00 20.00 13.33 62.48%
P/NAPS 0.69 0.75 0.75 0.71 0.73 0.76 0.76 -6.24%

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