[HEXCARE] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 5.18%
YoY- 41.49%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 134,897 98,983 52,580 510,993 446,752 351,850 175,243 -15.99%
PBT 80 4,632 3,016 236,609 227,136 195,785 111,920 -99.19%
Tax 159 -23 -465 -51,014 -50,687 -44,552 -25,347 -
NP 239 4,609 2,551 185,595 176,449 151,233 86,573 -98.02%
-
NP to SH 239 4,609 2,551 185,595 176,449 151,233 86,573 -98.02%
-
Tax Rate -198.75% 0.50% 15.42% 21.56% 22.32% 22.76% 22.65% -
Total Cost 134,658 94,374 50,029 325,398 270,303 200,617 88,670 32.08%
-
Net Worth 601,581 600,930 602,631 587,729 575,089 523,433 456,195 20.23%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 601,581 600,930 602,631 587,729 575,089 523,433 456,195 20.23%
NOSH 915,502 915,502 915,502 915,502 915,502 832,275 832,275 6.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 0.18% 4.66% 4.85% 36.32% 39.50% 42.98% 49.40% -
ROE 0.04% 0.77% 0.42% 31.58% 30.68% 28.89% 18.98% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 15.70 11.37 6.02 59.99 52.83 42.35 21.13 -17.95%
EPS 0.03 0.53 0.29 21.79 20.86 18.20 10.44 -97.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.69 0.69 0.68 0.63 0.55 17.42%
Adjusted Per Share Value based on latest NOSH - 915,502
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 13.29 9.75 5.18 50.34 44.01 34.67 17.27 -16.01%
EPS 0.02 0.45 0.25 18.29 17.38 14.90 8.53 -98.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5927 0.592 0.5937 0.579 0.5666 0.5157 0.4495 20.22%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.40 0.52 0.565 0.52 0.615 0.855 1.01 -
P/RPS 2.55 4.58 9.38 0.87 1.16 2.02 4.78 -34.19%
P/EPS 1,438.33 98.26 193.44 2.39 2.95 4.70 9.68 2696.84%
EY 0.07 1.02 0.52 41.90 33.92 21.29 10.33 -96.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.75 0.82 0.75 0.90 1.36 1.84 -54.18%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 23/08/22 31/05/22 22/02/22 26/11/21 27/08/21 28/05/21 -
Price 0.395 0.45 0.625 0.44 0.575 0.79 1.16 -
P/RPS 2.52 3.96 10.38 0.73 1.09 1.87 5.49 -40.46%
P/EPS 1,420.35 85.03 213.98 2.02 2.76 4.34 11.11 2430.30%
EY 0.07 1.18 0.47 49.52 36.28 23.04 9.00 -96.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.65 0.91 0.64 0.85 1.25 2.11 -58.66%

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