[HEXCARE] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 39.75%
YoY- 0.25%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 78,311 343,265 263,945 177,204 91,400 317,628 233,728 -51.79%
PBT 1,525 10,152 9,889 7,472 5,006 23,295 16,683 -79.73%
Tax -774 -1,995 -1,520 -1,083 -755 -727 -1,917 -45.40%
NP 751 8,157 8,369 6,389 4,251 22,568 14,766 -86.29%
-
NP to SH 677 6,604 7,189 5,281 3,779 17,308 10,512 -83.95%
-
Tax Rate 50.75% 19.65% 15.37% 14.49% 15.08% 3.12% 11.49% -
Total Cost 77,560 335,108 255,576 170,815 87,149 295,060 218,962 -49.96%
-
Net Worth 141,373 149,448 200,362 199,595 0 133,770 81,548 44.36%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 5,048 5,009 - - 5,016 4,892 -
Div Payout % - 76.45% 69.68% - - 28.98% 46.55% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 141,373 149,448 200,362 199,595 0 133,770 81,548 44.36%
NOSH 199,117 201,957 200,362 199,595 198,131 98,624 81,548 81.42%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 0.96% 2.38% 3.17% 3.61% 4.65% 7.11% 6.32% -
ROE 0.48% 4.42% 3.59% 2.65% 0.00% 12.94% 12.89% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 39.33 169.97 131.73 88.78 46.13 379.91 286.61 -73.42%
EPS 0.34 3.27 3.59 2.65 1.91 20.06 12.89 -91.15%
DPS 0.00 2.50 2.50 0.00 0.00 6.00 6.00 -
NAPS 0.71 0.74 1.00 1.00 0.00 1.60 1.00 -20.43%
Adjusted Per Share Value based on latest NOSH - 198,514
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.56 28.76 22.12 14.85 7.66 26.62 19.59 -51.81%
EPS 0.06 0.55 0.60 0.44 0.32 1.45 0.88 -83.33%
DPS 0.00 0.42 0.42 0.00 0.00 0.42 0.41 -
NAPS 0.1185 0.1252 0.1679 0.1673 0.00 0.1121 0.0683 44.43%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.77 0.82 0.84 1.05 1.31 1.17 0.88 -
P/RPS 1.96 0.48 0.64 1.18 2.84 0.31 0.31 242.30%
P/EPS 226.47 25.08 23.41 39.68 68.68 5.65 6.83 934.31%
EY 0.44 3.99 4.27 2.52 1.46 17.69 14.65 -90.35%
DY 0.00 3.05 2.98 0.00 0.00 5.13 6.82 -
P/NAPS 1.08 1.11 0.84 1.05 0.00 0.73 0.88 14.64%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 28/02/11 22/11/10 18/08/10 27/05/10 22/01/10 29/10/09 -
Price 0.71 0.78 0.87 0.98 1.04 1.41 0.94 -
P/RPS 1.81 0.46 0.66 1.10 2.25 0.37 0.33 211.33%
P/EPS 208.82 23.85 24.25 37.04 54.53 6.81 7.29 838.10%
EY 0.48 4.19 4.12 2.70 1.83 14.68 13.71 -89.31%
DY 0.00 3.21 2.87 0.00 0.00 4.26 6.38 -
P/NAPS 1.00 1.05 0.87 0.98 0.00 0.88 0.94 4.21%

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