[HEXCARE] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -78.17%
YoY- 60.26%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 343,265 263,945 177,204 91,400 317,628 233,728 148,499 74.55%
PBT 10,152 9,889 7,472 5,006 23,295 16,683 10,955 -4.93%
Tax -1,995 -1,520 -1,083 -755 -727 -1,917 -1,723 10.23%
NP 8,157 8,369 6,389 4,251 22,568 14,766 9,232 -7.90%
-
NP to SH 6,604 7,189 5,281 3,779 17,308 10,512 5,268 16.21%
-
Tax Rate 19.65% 15.37% 14.49% 15.08% 3.12% 11.49% 15.73% -
Total Cost 335,108 255,576 170,815 87,149 295,060 218,962 139,267 79.27%
-
Net Worth 149,448 200,362 199,595 0 133,770 81,548 80,521 50.85%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,048 5,009 - - 5,016 4,892 - -
Div Payout % 76.45% 69.68% - - 28.98% 46.55% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 149,448 200,362 199,595 0 133,770 81,548 80,521 50.85%
NOSH 201,957 200,362 199,595 198,131 98,624 81,548 80,521 84.29%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.38% 3.17% 3.61% 4.65% 7.11% 6.32% 6.22% -
ROE 4.42% 3.59% 2.65% 0.00% 12.94% 12.89% 6.54% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 169.97 131.73 88.78 46.13 379.91 286.61 184.42 -5.28%
EPS 3.27 3.59 2.65 1.91 20.06 12.89 6.54 -36.92%
DPS 2.50 2.50 0.00 0.00 6.00 6.00 0.00 -
NAPS 0.74 1.00 1.00 0.00 1.60 1.00 1.00 -18.14%
Adjusted Per Share Value based on latest NOSH - 198,131
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 33.82 26.00 17.46 9.00 31.29 23.03 14.63 74.56%
EPS 0.65 0.71 0.52 0.37 1.71 1.04 0.52 15.99%
DPS 0.50 0.49 0.00 0.00 0.49 0.48 0.00 -
NAPS 0.1472 0.1974 0.1966 0.00 0.1318 0.0803 0.0793 50.86%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.82 0.84 1.05 1.31 1.17 0.88 0.83 -
P/RPS 0.48 0.64 1.18 2.84 0.31 0.31 0.45 4.38%
P/EPS 25.08 23.41 39.68 68.68 5.65 6.83 12.69 57.29%
EY 3.99 4.27 2.52 1.46 17.69 14.65 7.88 -36.39%
DY 3.05 2.98 0.00 0.00 5.13 6.82 0.00 -
P/NAPS 1.11 0.84 1.05 0.00 0.73 0.88 0.83 21.32%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 18/08/10 27/05/10 22/01/10 29/10/09 13/08/09 -
Price 0.78 0.87 0.98 1.04 1.41 0.94 0.94 -
P/RPS 0.46 0.66 1.10 2.25 0.37 0.33 0.51 -6.63%
P/EPS 23.85 24.25 37.04 54.53 6.81 7.29 14.37 40.05%
EY 4.19 4.12 2.70 1.83 14.68 13.71 6.96 -28.63%
DY 3.21 2.87 0.00 0.00 4.26 6.38 0.00 -
P/NAPS 1.05 0.87 0.98 0.00 0.88 0.94 0.94 7.63%

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