[HEXCARE] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 51.33%
YoY- 1706.46%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 145,878 70,707 296,351 220,996 144,725 70,909 325,339 -41.50%
PBT 9,035 4,331 16,542 14,493 9,585 4,481 4,374 62.40%
Tax -2,960 -1,514 -6,408 -5,551 -3,676 -1,589 -3,956 -17.62%
NP 6,075 2,817 10,134 8,942 5,909 2,892 418 498.46%
-
NP to SH 6,075 2,817 10,134 8,942 5,909 2,892 418 498.46%
-
Tax Rate 32.76% 34.96% 38.74% 38.30% 38.35% 35.46% 90.44% -
Total Cost 139,803 67,890 286,217 212,054 138,816 68,017 324,921 -43.09%
-
Net Worth 227,528 218,090 206,769 197,952 188,633 189,004 199,711 9.10%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 3,412 3,407 4,544 4,550 - - 3,483 -1.36%
Div Payout % 56.18% 120.97% 44.84% 50.89% - - 833.33% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 227,528 218,090 206,769 197,952 188,633 189,004 199,711 9.10%
NOSH 227,528 227,177 227,219 227,531 227,269 227,716 232,222 -1.35%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.16% 3.98% 3.42% 4.05% 4.08% 4.08% 0.13% -
ROE 2.67% 1.29% 4.90% 4.52% 3.13% 1.53% 0.21% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 64.11 31.12 130.42 97.13 63.68 31.14 140.10 -40.70%
EPS 2.67 1.24 4.46 3.93 2.60 1.27 0.18 506.69%
DPS 1.50 1.50 2.00 2.00 0.00 0.00 1.50 0.00%
NAPS 1.00 0.96 0.91 0.87 0.83 0.83 0.86 10.60%
Adjusted Per Share Value based on latest NOSH - 228,045
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.37 6.97 29.20 21.77 14.26 6.99 32.05 -41.50%
EPS 0.60 0.28 1.00 0.88 0.58 0.28 0.04 511.24%
DPS 0.34 0.34 0.45 0.45 0.00 0.00 0.34 0.00%
NAPS 0.2242 0.2149 0.2037 0.195 0.1858 0.1862 0.1968 9.10%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.68 0.695 0.585 0.64 0.63 0.635 0.77 -
P/RPS 1.06 2.23 0.45 0.66 0.99 2.04 0.55 55.05%
P/EPS 25.47 56.05 13.12 16.28 24.23 50.00 427.78 -84.83%
EY 3.93 1.78 7.62 6.14 4.13 2.00 0.23 566.85%
DY 2.21 2.16 3.42 3.13 0.00 0.00 1.95 8.72%
P/NAPS 0.68 0.72 0.64 0.74 0.76 0.77 0.90 -17.08%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 20/05/15 27/02/15 10/11/14 27/08/14 21/05/14 19/02/14 -
Price 0.675 0.705 0.64 0.63 0.66 0.67 0.72 -
P/RPS 1.05 2.27 0.49 0.65 1.04 2.15 0.51 62.05%
P/EPS 25.28 56.85 14.35 16.03 25.38 52.76 400.00 -84.21%
EY 3.96 1.76 6.97 6.24 3.94 1.90 0.25 533.91%
DY 2.22 2.13 3.13 3.17 0.00 0.00 2.08 4.45%
P/NAPS 0.68 0.73 0.70 0.72 0.80 0.81 0.84 -13.17%

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