[HEXCARE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -72.69%
YoY- 124.57%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 317,628 233,728 148,499 74,997 274,512 195,609 108,313 104.47%
PBT 23,295 16,683 10,955 4,950 11,883 8,087 4,613 193.47%
Tax -727 -1,917 -1,723 -588 -2,228 -2,796 -2,222 -52.42%
NP 22,568 14,766 9,232 4,362 9,655 5,291 2,391 344.80%
-
NP to SH 17,308 10,512 5,268 2,358 8,633 5,026 2,679 245.70%
-
Tax Rate 3.12% 11.49% 15.73% 11.88% 18.75% 34.57% 48.17% -
Total Cost 295,060 218,962 139,267 70,635 264,857 190,318 105,922 97.60%
-
Net Worth 133,770 81,548 80,521 80,238 145,501 133,181 136,327 -1.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 5,016 4,892 - - 5,535 - - -
Div Payout % 28.98% 46.55% - - 64.12% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 133,770 81,548 80,521 80,238 145,501 133,181 136,327 -1.25%
NOSH 98,624 81,548 80,521 80,238 79,076 79,274 79,260 15.64%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.11% 6.32% 6.22% 5.82% 3.52% 2.70% 2.21% -
ROE 12.94% 12.89% 6.54% 2.94% 5.93% 3.77% 1.97% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 379.91 286.61 184.42 93.47 347.15 246.75 136.65 97.35%
EPS 20.06 12.89 6.54 2.94 10.92 6.34 3.38 226.73%
DPS 6.00 6.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.60 1.00 1.00 1.00 1.84 1.68 1.72 -4.69%
Adjusted Per Share Value based on latest NOSH - 80,238
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.62 19.59 12.44 6.28 23.00 16.39 9.08 104.43%
EPS 1.45 0.88 0.44 0.20 0.72 0.42 0.22 250.32%
DPS 0.42 0.41 0.00 0.00 0.46 0.00 0.00 -
NAPS 0.1121 0.0683 0.0675 0.0672 0.1219 0.1116 0.1142 -1.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.17 0.88 0.83 0.68 0.62 0.60 0.60 -
P/RPS 0.31 0.31 0.45 0.73 0.18 0.24 0.44 -20.77%
P/EPS 5.65 6.83 12.69 23.14 5.68 9.46 17.75 -53.28%
EY 17.69 14.65 7.88 4.32 17.61 10.57 5.63 114.07%
DY 5.13 6.82 0.00 0.00 11.29 0.00 0.00 -
P/NAPS 0.73 0.88 0.83 0.68 0.34 0.36 0.35 63.02%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/01/10 29/10/09 13/08/09 26/05/09 26/02/09 14/11/08 29/08/08 -
Price 1.41 0.94 0.94 0.79 0.69 0.58 0.53 -
P/RPS 0.37 0.33 0.51 0.85 0.20 0.24 0.39 -3.43%
P/EPS 6.81 7.29 14.37 26.88 6.32 9.15 15.68 -42.56%
EY 14.68 13.71 6.96 3.72 15.82 10.93 6.38 74.02%
DY 4.26 6.38 0.00 0.00 10.14 0.00 0.00 -
P/NAPS 0.88 0.94 0.94 0.79 0.38 0.35 0.31 100.10%

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