[HEXCARE] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 122.36%
YoY- -23.07%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 66,430 222,965 168,330 106,098 50,457 355,792 298,930 -63.27%
PBT 10,487 15,744 8,956 5,293 2,626 6,890 10,021 3.07%
Tax -1,226 -4,391 -1,486 -937 -667 -1,361 -2,242 -33.10%
NP 9,261 11,353 7,470 4,356 1,959 5,529 7,779 12.31%
-
NP to SH 9,261 11,353 7,470 4,356 1,959 5,529 7,779 12.31%
-
Tax Rate 11.69% 27.89% 16.59% 17.70% 25.40% 19.75% 22.37% -
Total Cost 57,169 211,612 160,860 101,742 48,498 350,263 291,151 -66.18%
-
Net Worth 214,366 204,278 201,756 216,888 216,888 216,888 274,893 -15.26%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 2,521 2,521 2,521 - 4,413 4,413 -
Div Payout % - 22.21% 33.76% 57.90% - 79.82% 56.74% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 214,366 204,278 201,756 216,888 216,888 216,888 274,893 -15.26%
NOSH 252,195 252,195 252,195 252,195 252,195 252,195 252,195 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 13.94% 5.09% 4.44% 4.11% 3.88% 1.55% 2.60% -
ROE 4.32% 5.56% 3.70% 2.01% 0.90% 2.55% 2.83% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 26.34 88.41 66.75 42.07 20.01 141.08 118.53 -63.27%
EPS 3.67 4.50 2.96 1.73 0.78 2.19 3.08 12.38%
DPS 0.00 1.00 1.00 1.00 0.00 1.75 1.75 -
NAPS 0.85 0.81 0.80 0.86 0.86 0.86 1.09 -15.26%
Adjusted Per Share Value based on latest NOSH - 252,195
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 6.54 21.97 16.58 10.45 4.97 35.05 29.45 -63.29%
EPS 0.91 1.12 0.74 0.43 0.19 0.54 0.77 11.76%
DPS 0.00 0.25 0.25 0.25 0.00 0.43 0.43 -
NAPS 0.2112 0.2013 0.1988 0.2137 0.2137 0.2137 0.2708 -15.25%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.80 0.54 0.515 0.455 0.44 0.45 0.60 -
P/RPS 3.04 0.61 0.77 1.08 2.20 0.32 0.51 228.39%
P/EPS 21.79 12.00 17.39 26.34 56.64 20.53 19.45 7.86%
EY 4.59 8.34 5.75 3.80 1.77 4.87 5.14 -7.26%
DY 0.00 1.85 1.94 2.20 0.00 3.89 2.92 -
P/NAPS 0.94 0.67 0.64 0.53 0.51 0.52 0.55 42.90%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 29/06/20 26/02/20 26/11/19 27/08/19 30/05/19 26/02/19 27/11/18 -
Price 2.98 0.68 0.51 0.495 0.44 0.46 0.525 -
P/RPS 11.31 0.77 0.76 1.18 2.20 0.33 0.44 769.25%
P/EPS 81.15 15.11 17.22 28.66 56.64 20.98 17.02 183.01%
EY 1.23 6.62 5.81 3.49 1.77 4.77 5.88 -64.72%
DY 0.00 1.47 1.96 2.02 0.00 3.80 3.33 -
P/NAPS 3.51 0.84 0.64 0.58 0.51 0.53 0.48 276.28%

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