[HEXCARE] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -78.92%
YoY- -29.09%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 81,652 60,263 39,181 19,932 80,000 59,986 40,651 58.99%
PBT 9,443 7,788 5,923 3,165 14,242 11,190 7,555 15.98%
Tax -2,765 -2,408 -1,754 -937 -3,671 -2,817 -1,986 24.60%
NP 6,678 5,380 4,169 2,228 10,571 8,373 5,569 12.83%
-
NP to SH 6,678 5,380 4,169 2,228 10,571 8,373 5,569 12.83%
-
Tax Rate 29.28% 30.92% 29.61% 29.61% 25.78% 25.17% 26.29% -
Total Cost 74,974 54,883 35,012 17,704 69,429 51,613 35,082 65.68%
-
Net Worth 67,537 68,234 66,009 69,461 66,877 68,192 65,619 1.93%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 8,771 8,747 - 4,368 - - - -
Div Payout % 131.34% 162.60% - 196.08% - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 67,537 68,234 66,009 69,461 66,877 68,192 65,619 1.93%
NOSH 43,855 43,739 43,427 43,686 43,146 43,159 43,170 1.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.18% 8.93% 10.64% 11.18% 13.21% 13.96% 13.70% -
ROE 9.89% 7.88% 6.32% 3.21% 15.81% 12.28% 8.49% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 186.19 137.78 90.22 45.63 185.41 138.99 94.16 57.34%
EPS 15.23 12.30 9.60 5.10 24.50 19.40 12.90 11.67%
DPS 20.00 20.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 1.54 1.56 1.52 1.59 1.55 1.58 1.52 0.87%
Adjusted Per Share Value based on latest NOSH - 43,686
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 6.84 5.05 3.28 1.67 6.70 5.03 3.41 58.84%
EPS 0.56 0.45 0.35 0.19 0.89 0.70 0.47 12.35%
DPS 0.73 0.73 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.0566 0.0572 0.0553 0.0582 0.056 0.0571 0.055 1.92%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.92 0.99 1.07 1.08 1.05 0.83 0.96 -
P/RPS 0.49 0.72 1.19 2.37 0.57 0.60 1.02 -38.57%
P/EPS 6.04 8.05 11.15 21.18 4.29 4.28 7.44 -12.94%
EY 16.55 12.42 8.97 4.72 23.33 23.37 13.44 14.84%
DY 21.74 20.20 0.00 9.26 0.00 0.00 0.00 -
P/NAPS 0.60 0.63 0.70 0.68 0.68 0.53 0.63 -3.19%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 31/10/02 31/07/02 26/04/02 12/03/02 26/11/01 09/08/01 -
Price 0.90 0.98 1.09 1.15 1.06 0.93 0.92 -
P/RPS 0.48 0.71 1.21 2.52 0.57 0.67 0.98 -37.78%
P/EPS 5.91 7.97 11.35 22.55 4.33 4.79 7.13 -11.72%
EY 16.92 12.55 8.81 4.43 23.11 20.86 14.02 13.31%
DY 22.22 20.41 0.00 8.70 0.00 0.00 0.00 -
P/NAPS 0.58 0.63 0.72 0.72 0.68 0.59 0.61 -3.29%

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