[HEXCARE] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -9.25%
YoY- -31.61%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 350,260 313,244 343,265 351,926 354,408 365,600 317,628 6.75%
PBT 8,074 6,100 10,152 13,185 14,944 20,024 23,295 -50.75%
Tax -2,920 -3,096 -1,995 -2,026 -2,166 -3,020 -727 153.32%
NP 5,154 3,004 8,157 11,158 12,778 17,004 22,568 -62.73%
-
NP to SH 5,580 2,708 6,604 9,585 10,562 15,116 17,308 -53.08%
-
Tax Rate 36.17% 50.75% 19.65% 15.37% 14.49% 15.08% 3.12% -
Total Cost 345,106 310,240 335,108 340,768 341,630 348,596 295,060 11.04%
-
Net Worth 149,608 141,373 149,448 200,362 199,595 0 133,770 7.76%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 5,048 6,678 - - 5,016 -
Div Payout % - - 76.45% 69.68% - - 28.98% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 149,608 141,373 149,448 200,362 199,595 0 133,770 7.76%
NOSH 202,173 199,117 201,957 200,362 199,595 198,131 98,624 61.58%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.47% 0.96% 2.38% 3.17% 3.61% 4.65% 7.11% -
ROE 3.73% 1.92% 4.42% 4.78% 5.29% 0.00% 12.94% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 173.25 157.32 169.97 175.64 177.56 184.52 379.91 -40.83%
EPS 2.76 1.36 3.27 4.79 5.30 7.64 20.06 -73.44%
DPS 0.00 0.00 2.50 3.33 0.00 0.00 6.00 -
NAPS 0.74 0.71 0.74 1.00 1.00 0.00 1.60 -40.27%
Adjusted Per Share Value based on latest NOSH - 200,777
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 34.51 30.86 33.82 34.67 34.92 36.02 31.29 6.76%
EPS 0.55 0.27 0.65 0.94 1.04 1.49 1.71 -53.15%
DPS 0.00 0.00 0.50 0.66 0.00 0.00 0.49 -
NAPS 0.1474 0.1393 0.1472 0.1974 0.1966 0.00 0.1318 7.76%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.76 0.77 0.82 0.84 1.05 1.31 1.17 -
P/RPS 0.44 0.49 0.48 0.48 0.59 0.71 0.31 26.37%
P/EPS 27.54 56.62 25.08 17.56 19.84 17.17 5.65 188.31%
EY 3.63 1.77 3.99 5.70 5.04 5.82 17.69 -65.31%
DY 0.00 0.00 3.05 3.97 0.00 0.00 5.13 -
P/NAPS 1.03 1.08 1.11 0.84 1.05 0.00 0.73 25.87%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 27/05/11 28/02/11 22/11/10 18/08/10 27/05/10 22/01/10 -
Price 0.65 0.71 0.78 0.87 0.98 1.04 1.41 -
P/RPS 0.38 0.45 0.46 0.50 0.55 0.56 0.37 1.79%
P/EPS 23.55 52.21 23.85 18.19 18.52 13.63 6.81 129.20%
EY 4.25 1.92 4.19 5.50 5.40 7.34 14.68 -56.33%
DY 0.00 0.00 3.21 3.83 0.00 0.00 4.26 -
P/NAPS 0.88 1.00 1.05 0.87 0.98 0.00 0.88 0.00%

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