[HEXCARE] QoQ Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 123.41%
YoY- 96.64%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 91,400 317,628 233,728 148,499 74,997 274,512 195,609 -39.81%
PBT 5,006 23,295 16,683 10,955 4,950 11,883 8,087 -27.38%
Tax -755 -727 -1,917 -1,723 -588 -2,228 -2,796 -58.25%
NP 4,251 22,568 14,766 9,232 4,362 9,655 5,291 -13.58%
-
NP to SH 3,779 17,308 10,512 5,268 2,358 8,633 5,026 -17.32%
-
Tax Rate 15.08% 3.12% 11.49% 15.73% 11.88% 18.75% 34.57% -
Total Cost 87,149 295,060 218,962 139,267 70,635 264,857 190,318 -40.61%
-
Net Worth 0 133,770 81,548 80,521 80,238 145,501 133,181 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 5,016 4,892 - - 5,535 - -
Div Payout % - 28.98% 46.55% - - 64.12% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 0 133,770 81,548 80,521 80,238 145,501 133,181 -
NOSH 198,131 98,624 81,548 80,521 80,238 79,076 79,274 84.27%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.65% 7.11% 6.32% 6.22% 5.82% 3.52% 2.70% -
ROE 0.00% 12.94% 12.89% 6.54% 2.94% 5.93% 3.77% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 46.13 379.91 286.61 184.42 93.47 347.15 246.75 -67.33%
EPS 1.91 20.06 12.89 6.54 2.94 10.92 6.34 -55.09%
DPS 0.00 6.00 6.00 0.00 0.00 7.00 0.00 -
NAPS 0.00 1.60 1.00 1.00 1.00 1.84 1.68 -
Adjusted Per Share Value based on latest NOSH - 80,595
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.00 31.29 23.03 14.63 7.39 27.05 19.27 -39.83%
EPS 0.37 1.71 1.04 0.52 0.23 0.85 0.50 -18.20%
DPS 0.00 0.49 0.48 0.00 0.00 0.55 0.00 -
NAPS 0.00 0.1318 0.0803 0.0793 0.0791 0.1434 0.1312 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.31 1.17 0.88 0.83 0.68 0.62 0.60 -
P/RPS 2.84 0.31 0.31 0.45 0.73 0.18 0.24 420.06%
P/EPS 68.68 5.65 6.83 12.69 23.14 5.68 9.46 275.39%
EY 1.46 17.69 14.65 7.88 4.32 17.61 10.57 -73.31%
DY 0.00 5.13 6.82 0.00 0.00 11.29 0.00 -
P/NAPS 0.00 0.73 0.88 0.83 0.68 0.34 0.36 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 22/01/10 29/10/09 13/08/09 26/05/09 26/02/09 14/11/08 -
Price 1.04 1.41 0.94 0.94 0.79 0.69 0.58 -
P/RPS 2.25 0.37 0.33 0.51 0.85 0.20 0.24 345.21%
P/EPS 54.53 6.81 7.29 14.37 26.88 6.32 9.15 229.06%
EY 1.83 14.68 13.71 6.96 3.72 15.82 10.93 -69.65%
DY 0.00 4.26 6.38 0.00 0.00 10.14 0.00 -
P/NAPS 0.00 0.88 0.94 0.94 0.79 0.38 0.35 -

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