[HEXCARE] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
12-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 26.25%
YoY- -6.44%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 60,263 39,181 19,932 80,000 59,986 40,651 20,163 107.35%
PBT 7,788 5,923 3,165 14,242 11,190 7,555 4,099 53.34%
Tax -2,408 -1,754 -937 -3,671 -2,817 -1,986 -957 84.89%
NP 5,380 4,169 2,228 10,571 8,373 5,569 3,142 43.07%
-
NP to SH 5,380 4,169 2,228 10,571 8,373 5,569 3,142 43.07%
-
Tax Rate 30.92% 29.61% 29.61% 25.78% 25.17% 26.29% 23.35% -
Total Cost 54,883 35,012 17,704 69,429 51,613 35,082 17,021 118.10%
-
Net Worth 68,234 66,009 69,461 66,877 68,192 65,619 67,144 1.07%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 8,747 - 4,368 - - - - -
Div Payout % 162.60% - 196.08% - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 68,234 66,009 69,461 66,877 68,192 65,619 67,144 1.07%
NOSH 43,739 43,427 43,686 43,146 43,159 43,170 43,041 1.07%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 8.93% 10.64% 11.18% 13.21% 13.96% 13.70% 15.58% -
ROE 7.88% 6.32% 3.21% 15.81% 12.28% 8.49% 4.68% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 137.78 90.22 45.63 185.41 138.99 94.16 46.85 105.13%
EPS 12.30 9.60 5.10 24.50 19.40 12.90 7.30 41.55%
DPS 20.00 0.00 10.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.52 1.59 1.55 1.58 1.52 1.56 0.00%
Adjusted Per Share Value based on latest NOSH - 43,098
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 5.94 3.86 1.96 7.88 5.91 4.01 1.99 107.17%
EPS 0.53 0.41 0.22 1.04 0.82 0.55 0.31 42.93%
DPS 0.86 0.00 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.0672 0.065 0.0684 0.0659 0.0672 0.0646 0.0662 1.00%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.99 1.07 1.08 1.05 0.83 0.96 0.94 -
P/RPS 0.72 1.19 2.37 0.57 0.60 1.02 2.01 -49.53%
P/EPS 8.05 11.15 21.18 4.29 4.28 7.44 12.88 -26.87%
EY 12.42 8.97 4.72 23.33 23.37 13.44 7.77 36.67%
DY 20.20 0.00 9.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.68 0.68 0.53 0.63 0.60 3.30%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 31/10/02 31/07/02 26/04/02 12/03/02 26/11/01 09/08/01 11/04/01 -
Price 0.98 1.09 1.15 1.06 0.93 0.92 0.88 -
P/RPS 0.71 1.21 2.52 0.57 0.67 0.98 1.88 -47.72%
P/EPS 7.97 11.35 22.55 4.33 4.79 7.13 12.05 -24.06%
EY 12.55 8.81 4.43 23.11 20.86 14.02 8.30 31.70%
DY 20.41 0.00 8.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.72 0.72 0.68 0.59 0.61 0.56 8.16%

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