[HEXCARE] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 56.53%
YoY- 21.34%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 180,250 80,476 311,107 222,783 150,619 74,482 300,345 -28.87%
PBT 7,917 4,354 26,467 15,063 9,856 5,152 20,314 -46.67%
Tax -2,186 -1,022 -5,577 -3,519 -2,481 -1,521 -5,537 -46.21%
NP 5,731 3,332 20,890 11,544 7,375 3,631 14,777 -46.84%
-
NP to SH 5,731 3,332 20,890 11,544 7,375 3,631 14,777 -46.84%
-
Tax Rate 27.61% 23.47% 21.07% 23.36% 25.17% 29.52% 27.26% -
Total Cost 174,519 77,144 290,217 211,239 143,244 70,851 285,568 -28.00%
-
Net Worth 264,805 255,070 252,085 242,790 235,908 232,108 240,660 6.58%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 1,891 1,723 4,583 4,580 3,435 3,447 6,747 -57.20%
Div Payout % 33.00% 51.72% 21.94% 39.68% 46.58% 94.94% 45.66% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 264,805 255,070 252,085 242,790 235,908 232,108 240,660 6.58%
NOSH 252,205 229,793 229,168 229,047 229,037 229,810 224,916 7.94%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.18% 4.14% 6.71% 5.18% 4.90% 4.88% 4.92% -
ROE 2.16% 1.31% 8.29% 4.75% 3.13% 1.56% 6.14% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 71.47 35.02 135.75 97.26 65.76 32.41 133.54 -34.10%
EPS 2.27 1.45 9.11 5.04 3.22 1.58 6.57 -50.79%
DPS 0.75 0.75 2.00 2.00 1.50 1.50 3.00 -60.34%
NAPS 1.05 1.11 1.10 1.06 1.03 1.01 1.07 -1.25%
Adjusted Per Share Value based on latest NOSH - 229,120
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.76 7.93 30.65 21.95 14.84 7.34 29.59 -28.86%
EPS 0.56 0.33 2.06 1.14 0.73 0.36 1.46 -47.24%
DPS 0.19 0.17 0.45 0.45 0.34 0.34 0.66 -56.43%
NAPS 0.2609 0.2513 0.2484 0.2392 0.2324 0.2287 0.2371 6.59%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.78 0.79 0.765 0.80 0.755 0.765 0.885 -
P/RPS 1.09 2.26 0.56 0.82 1.15 2.36 0.66 39.76%
P/EPS 34.32 54.48 8.39 15.87 23.45 48.42 13.47 86.65%
EY 2.91 1.84 11.92 6.30 4.26 2.07 7.42 -46.45%
DY 0.96 0.95 2.61 2.50 1.99 1.96 3.39 -56.90%
P/NAPS 0.74 0.71 0.70 0.75 0.73 0.76 0.83 -7.37%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 21/08/17 22/05/17 24/02/17 22/11/16 22/08/16 23/05/16 25/02/16 -
Price 0.76 0.815 0.765 0.80 0.785 0.77 0.80 -
P/RPS 1.06 2.33 0.56 0.82 1.19 2.38 0.60 46.19%
P/EPS 33.44 56.21 8.39 15.87 24.38 48.73 12.18 96.19%
EY 2.99 1.78 11.92 6.30 4.10 2.05 8.21 -49.03%
DY 0.99 0.92 2.61 2.50 1.91 1.95 3.75 -58.88%
P/NAPS 0.72 0.73 0.70 0.75 0.76 0.76 0.75 -2.68%

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