[HEXCARE] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 0.23%
YoY- -6.16%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 78,362 79,728 80,000 79,981 81,302 80,652 89,289 -8.35%
PBT 11,846 12,660 14,242 14,920 15,110 16,396 16,001 -18.20%
Tax -3,508 -3,748 -3,671 -3,756 -3,972 -3,828 -4,702 -17.78%
NP 8,338 8,912 10,571 11,164 11,138 12,568 11,299 -18.38%
-
NP to SH 8,338 8,912 10,571 11,164 11,138 12,568 11,299 -18.38%
-
Tax Rate 29.61% 29.61% 25.78% 25.17% 26.29% 23.35% 29.39% -
Total Cost 70,024 70,816 69,429 68,817 70,164 68,084 77,990 -6.94%
-
Net Worth 66,009 69,461 66,877 68,192 65,619 67,144 59,251 7.48%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - 17,474 - - - - - -
Div Payout % - 196.08% - - - - - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 66,009 69,461 66,877 68,192 65,619 67,144 59,251 7.48%
NOSH 43,427 43,686 43,146 43,159 43,170 43,041 39,765 6.06%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 10.64% 11.18% 13.21% 13.96% 13.70% 15.58% 12.65% -
ROE 12.63% 12.83% 15.81% 16.37% 16.97% 18.72% 19.07% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 180.45 182.50 185.41 185.31 188.33 187.38 224.54 -13.59%
EPS 19.20 20.40 24.50 25.87 25.80 29.20 26.40 -19.17%
DPS 0.00 40.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.59 1.55 1.58 1.52 1.56 1.49 1.34%
Adjusted Per Share Value based on latest NOSH - 43,138
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 6.57 6.68 6.70 6.70 6.81 6.76 7.48 -8.30%
EPS 0.70 0.75 0.89 0.94 0.93 1.05 0.95 -18.46%
DPS 0.00 1.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0553 0.0582 0.056 0.0571 0.055 0.0563 0.0496 7.54%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.07 1.08 1.05 0.83 0.96 0.94 1.05 -
P/RPS 0.59 0.59 0.57 0.45 0.51 0.50 0.47 16.41%
P/EPS 5.57 5.29 4.29 3.21 3.72 3.22 3.70 31.45%
EY 17.94 18.89 23.33 31.16 26.88 31.06 27.06 -24.02%
DY 0.00 37.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.68 0.53 0.63 0.60 0.70 0.00%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 31/07/02 26/04/02 12/03/02 26/11/01 09/08/01 11/04/01 17/01/01 -
Price 1.09 1.15 1.06 0.93 0.92 0.88 1.10 -
P/RPS 0.60 0.63 0.57 0.50 0.49 0.47 0.49 14.49%
P/EPS 5.68 5.64 4.33 3.60 3.57 3.01 3.87 29.23%
EY 17.61 17.74 23.11 27.81 28.04 33.18 25.83 -22.59%
DY 0.00 34.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.68 0.59 0.61 0.56 0.74 -1.81%

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