[HEXCARE] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 115.65%
YoY- 2.81%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 74,482 300,345 220,751 145,878 70,707 296,351 220,996 -51.53%
PBT 5,152 20,314 13,982 9,035 4,331 16,542 14,493 -49.78%
Tax -1,521 -5,537 -4,468 -2,960 -1,514 -6,408 -5,551 -57.78%
NP 3,631 14,777 9,514 6,075 2,817 10,134 8,942 -45.13%
-
NP to SH 3,631 14,777 9,514 6,075 2,817 10,134 8,942 -45.13%
-
Tax Rate 29.52% 27.26% 31.96% 32.76% 34.96% 38.74% 38.30% -
Total Cost 70,851 285,568 211,237 139,803 67,890 286,217 212,054 -51.81%
-
Net Worth 232,108 240,660 254,920 227,528 218,090 206,769 197,952 11.18%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 3,447 6,747 6,828 3,412 3,407 4,544 4,550 -16.88%
Div Payout % 94.94% 45.66% 71.77% 56.18% 120.97% 44.84% 50.89% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 232,108 240,660 254,920 227,528 218,090 206,769 197,952 11.18%
NOSH 229,810 224,916 227,607 227,528 227,177 227,219 227,531 0.66%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.88% 4.92% 4.31% 4.16% 3.98% 3.42% 4.05% -
ROE 1.56% 6.14% 3.73% 2.67% 1.29% 4.90% 4.52% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 32.41 133.54 96.99 64.11 31.12 130.42 97.13 -51.85%
EPS 1.58 6.57 4.18 2.67 1.24 4.46 3.93 -45.49%
DPS 1.50 3.00 3.00 1.50 1.50 2.00 2.00 -17.43%
NAPS 1.01 1.07 1.12 1.00 0.96 0.91 0.87 10.44%
Adjusted Per Share Value based on latest NOSH - 227,832
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 7.34 29.59 21.75 14.37 6.97 29.20 21.77 -51.52%
EPS 0.36 1.46 0.94 0.60 0.28 1.00 0.88 -44.86%
DPS 0.34 0.66 0.67 0.34 0.34 0.45 0.45 -17.03%
NAPS 0.2287 0.2371 0.2512 0.2242 0.2149 0.2037 0.195 11.20%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.765 0.885 0.72 0.68 0.695 0.585 0.64 -
P/RPS 2.36 0.66 0.74 1.06 2.23 0.45 0.66 133.65%
P/EPS 48.42 13.47 17.22 25.47 56.05 13.12 16.28 106.67%
EY 2.07 7.42 5.81 3.93 1.78 7.62 6.14 -51.52%
DY 1.96 3.39 4.17 2.21 2.16 3.42 3.13 -26.78%
P/NAPS 0.76 0.83 0.64 0.68 0.72 0.64 0.74 1.79%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 25/02/16 25/11/15 25/08/15 20/05/15 27/02/15 10/11/14 -
Price 0.77 0.80 0.795 0.675 0.705 0.64 0.63 -
P/RPS 2.38 0.60 0.82 1.05 2.27 0.49 0.65 137.37%
P/EPS 48.73 12.18 19.02 25.28 56.85 14.35 16.03 109.70%
EY 2.05 8.21 5.26 3.96 1.76 6.97 6.24 -52.35%
DY 1.95 3.75 3.77 2.22 2.13 3.13 3.17 -27.64%
P/NAPS 0.76 0.75 0.71 0.68 0.73 0.70 0.72 3.66%

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