[HEXCARE] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 25.07%
YoY- 478.46%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 296,998 299,988 274,512 260,812 216,626 179,528 144,929 61.40%
PBT 21,910 19,800 11,883 10,782 9,226 8,048 -4,485 -
Tax -3,446 -2,352 -2,228 -3,728 -4,444 -5,236 -230 508.75%
NP 18,464 17,448 9,655 7,054 4,782 2,812 -4,715 -
-
NP to SH 10,536 9,432 8,633 6,701 5,358 4,200 -1,626 -
-
Tax Rate 15.73% 11.88% 18.75% 34.58% 48.17% 65.06% - -
Total Cost 278,534 282,540 264,857 253,757 211,844 176,716 149,644 51.37%
-
Net Worth 80,521 80,238 145,501 133,181 136,327 136,022 134,073 -28.83%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 5,535 - - - 3,966 -
Div Payout % - - 64.12% - - - 0.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 80,521 80,238 145,501 133,181 136,327 136,022 134,073 -28.83%
NOSH 80,521 80,238 79,076 79,274 79,260 79,545 79,333 0.99%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.22% 5.82% 3.52% 2.70% 2.21% 1.57% -3.25% -
ROE 13.08% 11.76% 5.93% 5.03% 3.93% 3.09% -1.21% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 368.84 373.87 347.15 329.00 273.31 225.69 182.68 59.81%
EPS 13.08 11.76 10.92 8.45 6.76 5.28 -2.05 -
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 1.00 1.00 1.84 1.68 1.72 1.71 1.69 -29.54%
Adjusted Per Share Value based on latest NOSH - 79,290
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 24.89 25.14 23.00 21.85 18.15 15.04 12.14 61.45%
EPS 0.88 0.79 0.72 0.56 0.45 0.35 -0.14 -
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.33 -
NAPS 0.0675 0.0672 0.1219 0.1116 0.1142 0.114 0.1123 -28.79%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.83 0.68 0.62 0.60 0.60 0.60 0.63 -
P/RPS 0.23 0.18 0.18 0.18 0.22 0.27 0.34 -22.95%
P/EPS 6.34 5.78 5.68 7.10 8.88 11.36 -30.74 -
EY 15.76 17.29 17.61 14.09 11.27 8.80 -3.25 -
DY 0.00 0.00 11.29 0.00 0.00 0.00 7.94 -
P/NAPS 0.83 0.68 0.34 0.36 0.35 0.35 0.37 71.44%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 26/05/09 26/02/09 14/11/08 29/08/08 09/05/08 25/02/08 -
Price 0.94 0.79 0.69 0.58 0.53 0.65 0.55 -
P/RPS 0.25 0.21 0.20 0.18 0.19 0.29 0.30 -11.45%
P/EPS 7.18 6.72 6.32 6.86 7.84 12.31 -26.83 -
EY 13.92 14.88 15.82 14.57 12.75 8.12 -3.73 -
DY 0.00 0.00 10.14 0.00 0.00 0.00 9.09 -
P/NAPS 0.94 0.79 0.38 0.35 0.31 0.38 0.33 101.07%

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