[HEXCARE] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 247.94%
YoY- 639.74%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 175,243 416,388 263,559 154,531 66,430 222,965 168,330 2.71%
PBT 111,920 161,035 86,846 38,315 10,487 15,744 8,956 437.68%
Tax -25,347 -29,859 -15,108 -6,092 -1,226 -4,391 -1,486 561.48%
NP 86,573 131,176 71,738 32,223 9,261 11,353 7,470 411.36%
-
NP to SH 86,573 131,176 71,738 32,223 9,261 11,353 7,470 411.36%
-
Tax Rate 22.65% 18.54% 17.40% 15.90% 11.69% 27.89% 16.59% -
Total Cost 88,670 285,212 191,821 122,308 57,169 211,612 160,860 -32.74%
-
Net Worth 456,195 361,162 268,127 250,409 214,366 204,278 201,756 72.18%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - 2,521 2,521 -
Div Payout % - - - - - 22.21% 33.76% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 456,195 361,162 268,127 250,409 214,366 204,278 201,756 72.18%
NOSH 832,275 832,275 277,425 277,425 252,195 252,195 252,195 121.49%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 49.40% 31.50% 27.22% 20.85% 13.94% 5.09% 4.44% -
ROE 18.98% 36.32% 26.76% 12.87% 4.32% 5.56% 3.70% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 21.13 51.88 99.28 59.86 26.34 88.41 66.75 -53.51%
EPS 10.44 16.34 27.02 12.48 3.67 4.50 2.96 131.52%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
NAPS 0.55 0.45 1.01 0.97 0.85 0.81 0.80 -22.08%
Adjusted Per Share Value based on latest NOSH - 277,425
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 14.68 34.89 22.09 12.95 5.57 18.68 14.11 2.67%
EPS 7.25 10.99 6.01 2.70 0.78 0.95 0.63 408.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.21 -
NAPS 0.3823 0.3026 0.2247 0.2098 0.1796 0.1712 0.1691 72.17%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.01 1.40 5.26 3.13 0.80 0.54 0.515 -
P/RPS 4.78 2.70 5.30 5.23 3.04 0.61 0.77 237.39%
P/EPS 9.68 8.57 19.47 25.08 21.79 12.00 17.39 -32.30%
EY 10.33 11.67 5.14 3.99 4.59 8.34 5.75 47.72%
DY 0.00 0.00 0.00 0.00 0.00 1.85 1.94 -
P/NAPS 1.84 3.11 5.21 3.23 0.94 0.67 0.64 102.05%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 24/02/21 20/11/20 27/08/20 29/06/20 26/02/20 26/11/19 -
Price 1.16 1.28 2.05 5.74 2.98 0.68 0.51 -
P/RPS 5.49 2.47 2.06 9.59 11.31 0.77 0.76 273.23%
P/EPS 11.11 7.83 7.59 45.99 81.15 15.11 17.22 -25.31%
EY 9.00 12.77 13.18 2.17 1.23 6.62 5.81 33.84%
DY 0.00 0.00 0.00 0.00 0.00 1.47 1.96 -
P/NAPS 2.11 2.84 2.03 5.92 3.51 0.84 0.64 121.35%

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