[HEXCARE] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 24.13%
YoY- -36.83%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 74,614 50,858 23,534 81,652 60,263 39,181 19,932 140.89%
PBT 7,853 5,030 2,452 9,443 7,788 5,923 3,165 83.17%
Tax -2,169 -1,376 -662 -2,765 -2,408 -1,754 -937 74.90%
NP 5,684 3,654 1,790 6,678 5,380 4,169 2,228 86.60%
-
NP to SH 5,684 3,654 1,790 6,678 5,380 4,169 2,228 86.60%
-
Tax Rate 27.62% 27.36% 27.00% 29.28% 30.92% 29.61% 29.61% -
Total Cost 68,930 47,204 21,744 74,974 54,883 35,012 17,704 147.28%
-
Net Worth 70,385 68,484 69,832 67,537 68,234 66,009 69,461 0.88%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,525 3,092 3,093 8,771 8,747 - 4,368 43.66%
Div Payout % 132.40% 84.64% 172.84% 131.34% 162.60% - 196.08% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 70,385 68,484 69,832 67,537 68,234 66,009 69,461 0.88%
NOSH 44,267 44,183 44,197 43,855 43,739 43,427 43,686 0.88%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 7.62% 7.18% 7.61% 8.18% 8.93% 10.64% 11.18% -
ROE 8.08% 5.34% 2.56% 9.89% 7.88% 6.32% 3.21% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 168.55 115.11 53.25 186.19 137.78 90.22 45.63 138.76%
EPS 12.84 8.27 4.05 15.23 12.30 9.60 5.10 84.96%
DPS 17.00 7.00 7.00 20.00 20.00 0.00 10.00 42.39%
NAPS 1.59 1.55 1.58 1.54 1.56 1.52 1.59 0.00%
Adjusted Per Share Value based on latest NOSH - 43,890
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.35 5.01 2.32 8.04 5.94 3.86 1.96 141.17%
EPS 0.56 0.36 0.18 0.66 0.53 0.41 0.22 86.32%
DPS 0.74 0.30 0.30 0.86 0.86 0.00 0.43 43.55%
NAPS 0.0693 0.0675 0.0688 0.0665 0.0672 0.065 0.0684 0.87%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.95 0.92 0.84 0.92 0.99 1.07 1.08 -
P/RPS 0.56 0.80 1.58 0.49 0.72 1.19 2.37 -61.74%
P/EPS 7.40 11.12 20.74 6.04 8.05 11.15 21.18 -50.36%
EY 13.52 8.99 4.82 16.55 12.42 8.97 4.72 101.56%
DY 17.89 7.61 8.33 21.74 20.20 0.00 9.26 55.05%
P/NAPS 0.60 0.59 0.53 0.60 0.63 0.70 0.68 -7.99%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 07/11/03 31/07/03 24/04/03 20/02/03 31/10/02 31/07/02 26/04/02 -
Price 1.01 1.00 0.90 0.90 0.98 1.09 1.15 -
P/RPS 0.60 0.87 1.69 0.48 0.71 1.21 2.52 -61.55%
P/EPS 7.87 12.09 22.22 5.91 7.97 11.35 22.55 -50.39%
EY 12.71 8.27 4.50 16.92 12.55 8.81 4.43 101.78%
DY 16.83 7.00 7.78 22.22 20.41 0.00 8.70 55.19%
P/NAPS 0.64 0.65 0.57 0.58 0.63 0.72 0.72 -7.54%

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