[HEXCARE] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
17-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -5.03%
YoY- -15.79%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 79,981 81,302 80,652 89,289 91,848 88,800 85,788 -4.56%
PBT 14,920 15,110 16,396 16,001 17,112 17,004 17,920 -11.48%
Tax -3,756 -3,972 -3,828 -4,702 -5,214 -4,816 -3,568 3.47%
NP 11,164 11,138 12,568 11,299 11,897 12,188 14,352 -15.40%
-
NP to SH 11,164 11,138 12,568 11,299 11,897 12,188 14,352 -15.40%
-
Tax Rate 25.17% 26.29% 23.35% 29.39% 30.47% 28.32% 19.91% -
Total Cost 68,817 70,164 68,084 77,990 79,950 76,612 71,436 -2.45%
-
Net Worth 68,192 65,619 67,144 59,251 65,939 62,146 62,714 5.73%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 68,192 65,619 67,144 59,251 65,939 62,146 62,714 5.73%
NOSH 43,159 43,170 43,041 39,765 30,247 30,168 30,151 26.98%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 13.96% 13.70% 15.58% 12.65% 12.95% 13.73% 16.73% -
ROE 16.37% 16.97% 18.72% 19.07% 18.04% 19.61% 22.88% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 185.31 188.33 187.38 224.54 303.66 294.35 284.53 -24.84%
EPS 25.87 25.80 29.20 26.40 39.33 40.40 47.60 -33.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.52 1.56 1.49 2.18 2.06 2.08 -16.73%
Adjusted Per Share Value based on latest NOSH - 31,680
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 6.70 6.81 6.76 7.48 7.70 7.44 7.19 -4.59%
EPS 0.94 0.93 1.05 0.95 1.00 1.02 1.20 -15.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0571 0.055 0.0563 0.0496 0.0553 0.0521 0.0526 5.61%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 0.83 0.96 0.94 1.05 1.85 2.03 2.29 -
P/RPS 0.45 0.51 0.50 0.47 0.61 0.69 0.80 -31.83%
P/EPS 3.21 3.72 3.22 3.70 4.70 5.02 4.81 -23.61%
EY 31.16 26.88 31.06 27.06 21.26 19.90 20.79 30.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.63 0.60 0.70 0.85 0.99 1.10 -38.51%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 09/08/01 11/04/01 17/01/01 12/10/00 15/08/00 19/04/00 -
Price 0.93 0.92 0.88 1.10 1.70 2.10 2.12 -
P/RPS 0.50 0.49 0.47 0.49 0.56 0.71 0.75 -23.66%
P/EPS 3.60 3.57 3.01 3.87 4.32 5.20 4.45 -13.16%
EY 27.81 28.04 33.18 25.83 23.14 19.24 22.45 15.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.56 0.74 0.78 1.02 1.02 -30.55%

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