[HEXCARE] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 9.26%
YoY- 124.57%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 317,628 311,637 296,998 299,988 274,512 260,812 216,626 28.97%
PBT 23,295 22,244 21,910 19,800 11,883 10,782 9,226 85.11%
Tax -727 -2,556 -3,446 -2,352 -2,228 -3,728 -4,444 -69.98%
NP 22,568 19,688 18,464 17,448 9,655 7,054 4,782 180.56%
-
NP to SH 17,308 14,016 10,536 9,432 8,633 6,701 5,358 118.05%
-
Tax Rate 3.12% 11.49% 15.73% 11.88% 18.75% 34.58% 48.17% -
Total Cost 295,060 291,949 278,534 282,540 264,857 253,757 211,844 24.64%
-
Net Worth 133,770 81,548 80,521 80,238 145,501 133,181 136,327 -1.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,016 6,523 - - 5,535 - - -
Div Payout % 28.98% 46.55% - - 64.12% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 133,770 81,548 80,521 80,238 145,501 133,181 136,327 -1.25%
NOSH 98,624 81,548 80,521 80,238 79,076 79,274 79,260 15.64%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.11% 6.32% 6.22% 5.82% 3.52% 2.70% 2.21% -
ROE 12.94% 17.19% 13.08% 11.76% 5.93% 5.03% 3.93% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 379.91 382.15 368.84 373.87 347.15 329.00 273.31 24.47%
EPS 20.06 17.19 13.08 11.76 10.92 8.45 6.76 106.09%
DPS 6.00 8.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.60 1.00 1.00 1.00 1.84 1.68 1.72 -4.69%
Adjusted Per Share Value based on latest NOSH - 80,238
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.62 26.11 24.89 25.14 23.00 21.85 18.15 28.99%
EPS 1.45 1.17 0.88 0.79 0.72 0.56 0.45 117.69%
DPS 0.42 0.55 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.1121 0.0683 0.0675 0.0672 0.1219 0.1116 0.1142 -1.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.17 0.88 0.83 0.68 0.62 0.60 0.60 -
P/RPS 0.31 0.23 0.23 0.18 0.18 0.18 0.22 25.60%
P/EPS 5.65 5.12 6.34 5.78 5.68 7.10 8.88 -25.96%
EY 17.69 19.53 15.76 17.29 17.61 14.09 11.27 34.95%
DY 5.13 9.09 0.00 0.00 11.29 0.00 0.00 -
P/NAPS 0.73 0.88 0.83 0.68 0.34 0.36 0.35 63.02%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/01/10 29/10/09 13/08/09 26/05/09 26/02/09 14/11/08 29/08/08 -
Price 1.41 0.94 0.94 0.79 0.69 0.58 0.53 -
P/RPS 0.37 0.25 0.25 0.21 0.20 0.18 0.19 55.75%
P/EPS 6.81 5.47 7.18 6.72 6.32 6.86 7.84 -8.93%
EY 14.68 18.28 13.92 14.88 15.82 14.57 12.75 9.82%
DY 4.26 8.51 0.00 0.00 10.14 0.00 0.00 -
P/NAPS 0.88 0.94 0.94 0.79 0.38 0.35 0.31 100.10%

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