[HEXCARE] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.03%
YoY- 109.15%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 354,408 365,600 317,628 311,637 296,998 299,988 274,512 18.62%
PBT 14,944 20,024 23,295 22,244 21,910 19,800 11,883 16.55%
Tax -2,166 -3,020 -727 -2,556 -3,446 -2,352 -2,228 -1.86%
NP 12,778 17,004 22,568 19,688 18,464 17,448 9,655 20.60%
-
NP to SH 10,562 15,116 17,308 14,016 10,536 9,432 8,633 14.43%
-
Tax Rate 14.49% 15.08% 3.12% 11.49% 15.73% 11.88% 18.75% -
Total Cost 341,630 348,596 295,060 291,949 278,534 282,540 264,857 18.54%
-
Net Worth 199,595 0 133,770 81,548 80,521 80,238 145,501 23.53%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 5,016 6,523 - - 5,535 -
Div Payout % - - 28.98% 46.55% - - 64.12% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 199,595 0 133,770 81,548 80,521 80,238 145,501 23.53%
NOSH 199,595 198,131 98,624 81,548 80,521 80,238 79,076 85.69%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.61% 4.65% 7.11% 6.32% 6.22% 5.82% 3.52% -
ROE 5.29% 0.00% 12.94% 17.19% 13.08% 11.76% 5.93% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 177.56 184.52 379.91 382.15 368.84 373.87 347.15 -36.12%
EPS 5.30 7.64 20.06 17.19 13.08 11.76 10.92 -38.32%
DPS 0.00 0.00 6.00 8.00 0.00 0.00 7.00 -
NAPS 1.00 0.00 1.60 1.00 1.00 1.00 1.84 -33.47%
Adjusted Per Share Value based on latest NOSH - 81,602
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 34.92 36.02 31.29 30.70 29.26 29.56 27.05 18.61%
EPS 1.04 1.49 1.71 1.38 1.04 0.93 0.85 14.43%
DPS 0.00 0.00 0.49 0.64 0.00 0.00 0.55 -
NAPS 0.1966 0.00 0.1318 0.0803 0.0793 0.0791 0.1434 23.48%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.05 1.31 1.17 0.88 0.83 0.68 0.62 -
P/RPS 0.59 0.71 0.31 0.23 0.23 0.18 0.18 121.13%
P/EPS 19.84 17.17 5.65 5.12 6.34 5.78 5.68 130.74%
EY 5.04 5.82 17.69 19.53 15.76 17.29 17.61 -56.67%
DY 0.00 0.00 5.13 9.09 0.00 0.00 11.29 -
P/NAPS 1.05 0.00 0.73 0.88 0.83 0.68 0.34 112.50%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 27/05/10 22/01/10 29/10/09 13/08/09 26/05/09 26/02/09 -
Price 0.98 1.04 1.41 0.94 0.94 0.79 0.69 -
P/RPS 0.55 0.56 0.37 0.25 0.25 0.21 0.20 96.64%
P/EPS 18.52 13.63 6.81 5.47 7.18 6.72 6.32 105.18%
EY 5.40 7.34 14.68 18.28 13.92 14.88 15.82 -51.25%
DY 0.00 0.00 4.26 8.51 0.00 0.00 10.14 -
P/NAPS 0.98 0.00 0.88 0.94 0.94 0.79 0.38 88.38%

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