[HEXCARE] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock

[HEXCARE] HEXTAR HEALTHCARE BERHAD

Announcement Date

23-May-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Mar-2016 [#1]

Profit Trend

QoQ- -75.43%

YoY- 28.9%

Quarter Report

HEXCARE's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	311,107	222,783	150,619	74,482	300,345	220,751	145,878	65.30%
YoY %	39.65%	47.91%	102.22%	-75.20%	36.06%	51.33%	-	-
Horiz. %	213.27%	152.72%	103.25%	51.06%	205.89%	151.33%	100.00%	-
PBT	26,467	15,063	9,856	5,152	20,314	13,982	9,035	104.06%
YoY %	75.71%	52.83%	91.30%	-74.64%	45.29%	54.75%	-	-
Horiz. %	292.94%	166.72%	109.09%	57.02%	224.84%	154.75%	100.00%	-
Tax	-5,577	-3,519	-2,481	-1,521	-5,537	-4,468	-2,960	52.25%
YoY %	-58.48%	-41.84%	-63.12%	72.53%	-23.93%	-50.95%	-	-
Horiz. %	188.41%	118.89%	83.82%	51.39%	187.06%	150.95%	100.00%	-
NP	20,890	11,544	7,375	3,631	14,777	9,514	6,075	126.97%
YoY %	80.96%	56.53%	103.11%	-75.43%	55.32%	56.61%	-	-
Horiz. %	343.87%	190.02%	121.40%	59.77%	243.24%	156.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,890	11,544	7,375	3,631	14,777	9,514	6,075	126.97%
YoY %	80.96%	56.53%	103.11%	-75.43%	55.32%	56.61%	-	-
Horiz. %	343.87%	190.02%	121.40%	59.77%	243.24%	156.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.07%	23.36%	25.17%	29.52%	27.26%	31.96%	32.76%	-
YoY %	-9.80%	-7.19%	-14.74%	8.29%	-14.71%	-2.44%	-	-
Horiz. %	64.32%	71.31%	76.83%	90.11%	83.21%	97.56%	100.00%	-
Total Cost	290,217	211,239	143,244	70,851	285,568	211,237	139,803	62.37%
YoY %	37.39%	47.47%	102.18%	-75.19%	35.19%	51.10%	-	-
Horiz. %	207.59%	151.10%	102.46%	50.68%	204.26%	151.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	252,085	242,790	235,908	232,108	240,660	254,920	227,528	7.03%
YoY %	3.83%	2.92%	1.64%	-3.55%	-5.59%	12.04%	-	-
Horiz. %	110.79%	106.71%	103.68%	102.01%	105.77%	112.04%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	4,583	4,580	3,435	3,447	6,747	6,828	3,412	21.62%
YoY %	0.07%	33.33%	-0.35%	-48.91%	-1.19%	100.12%	-	-
Horiz. %	134.32%	134.23%	100.67%	101.03%	197.74%	200.12%	100.00%	-
Div Payout %	21.94%	39.68%	46.58%	94.94%	45.66%	71.77%	56.18%	-
YoY %	-44.71%	-14.81%	-50.94%	107.93%	-36.38%	27.75%	-	-
Horiz. %	39.05%	70.63%	82.91%	168.99%	81.27%	127.75%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	252,085	242,790	235,908	232,108	240,660	254,920	227,528	7.03%
YoY %	3.83%	2.92%	1.64%	-3.55%	-5.59%	12.04%	-	-
Horiz. %	110.79%	106.71%	103.68%	102.01%	105.77%	112.04%	100.00%	-
NOSH	229,168	229,047	229,037	229,810	224,916	227,607	227,528	0.47%
YoY %	0.05%	0.00%	-0.34%	2.18%	-1.18%	0.03%	-	-
Horiz. %	100.72%	100.67%	100.66%	101.00%	98.85%	100.03%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	6.71%	5.18%	4.90%	4.88%	4.92%	4.31%	4.16%	-
YoY %	29.54%	5.71%	0.41%	-0.81%	14.15%	3.61%	-	-
Horiz. %	161.30%	124.52%	117.79%	117.31%	118.27%	103.61%	100.00%	-
ROE	8.29%	4.75%	3.13%	1.56%	6.14%	3.73%	2.67%	-
YoY %	74.53%	51.76%	100.64%	-74.59%	64.61%	39.70%	-	-
Horiz. %	310.49%	177.90%	117.23%	58.43%	229.96%	139.70%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	135.75	97.26	65.76	32.41	133.54	96.99	64.11	64.52%
YoY %	39.57%	47.90%	102.90%	-75.73%	37.68%	51.29%	-	-
Horiz. %	211.75%	151.71%	102.57%	50.55%	208.30%	151.29%	100.00%	-
EPS	9.11	5.04	3.22	1.58	6.57	4.18	2.67	125.79%
YoY %	80.75%	56.52%	103.80%	-75.95%	57.18%	56.55%	-	-
Horiz. %	341.20%	188.76%	120.60%	59.18%	246.07%	156.55%	100.00%	-
DPS	2.00	2.00	1.50	1.50	3.00	3.00	1.50	21.03%
YoY %	0.00%	33.33%	0.00%	-50.00%	0.00%	100.00%	-	-
Horiz. %	133.33%	133.33%	100.00%	100.00%	200.00%	200.00%	100.00%	-
NAPS	1.10	1.06	1.03	1.01	1.07	1.12	1.00	6.52%
YoY %	3.77%	2.91%	1.98%	-5.61%	-4.46%	12.00%	-	-
Horiz. %	110.00%	106.00%	103.00%	101.00%	107.00%	112.00%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 229,810
RPS	26.07	18.67	12.62	6.24	25.17	18.50	12.22	65.34%
YoY %	39.64%	47.94%	102.24%	-75.21%	36.05%	51.39%	-	-
Horiz. %	213.34%	152.78%	103.27%	51.06%	205.97%	151.39%	100.00%	-
EPS	1.75	0.97	0.62	0.30	1.24	0.80	0.51	126.65%
YoY %	80.41%	56.45%	106.67%	-75.81%	55.00%	56.86%	-	-
Horiz. %	343.14%	190.20%	121.57%	58.82%	243.14%	156.86%	100.00%	-
DPS	0.38	0.38	0.29	0.29	0.57	0.57	0.29	19.64%
YoY %	0.00%	31.03%	0.00%	-49.12%	0.00%	96.55%	-	-
Horiz. %	131.03%	131.03%	100.00%	100.00%	196.55%	196.55%	100.00%	-
NAPS	0.2112	0.2034	0.1977	0.1945	0.2017	0.2136	0.1907	7.01%
YoY %	3.83%	2.88%	1.65%	-3.57%	-5.57%	12.01%	-	-
Horiz. %	110.75%	106.66%	103.67%	101.99%	105.77%	112.01%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	0.765	0.80	0.755	0.765	0.885	0.72	0.68	-
P/RPS	0.56	0.82	1.15	2.36	0.66	0.74	1.06	-34.52%
YoY %	-31.71%	-28.70%	-51.27%	257.58%	-10.81%	-30.19%	-	-
Horiz. %	52.83%	77.36%	108.49%	222.64%	62.26%	69.81%	100.00%	-
P/EPS	8.39	15.87	23.45	48.42	13.47	17.22	25.47	-52.14%
YoY %	-47.13%	-32.32%	-51.57%	259.47%	-21.78%	-32.39%	-	-
Horiz. %	32.94%	62.31%	92.07%	190.11%	52.89%	67.61%	100.00%	-
EY	11.92	6.30	4.26	2.07	7.42	5.81	3.93	108.83%
YoY %	89.21%	47.89%	105.80%	-72.10%	27.71%	47.84%	-	-
Horiz. %	303.31%	160.31%	108.40%	52.67%	188.80%	147.84%	100.00%	-
DY	2.61	2.50	1.99	1.96	3.39	4.17	2.21	11.67%
YoY %	4.40%	25.63%	1.53%	-42.18%	-18.71%	88.69%	-	-
Horiz. %	118.10%	113.12%	90.05%	88.69%	153.39%	188.69%	100.00%	-
P/NAPS	0.70	0.75	0.73	0.76	0.83	0.64	0.68	1.94%
YoY %	-6.67%	2.74%	-3.95%	-8.43%	29.69%	-5.88%	-	-
Horiz. %	102.94%	110.29%	107.35%	111.76%	122.06%	94.12%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	24/02/17	22/11/16	22/08/16	23/05/16	25/02/16	25/11/15	25/08/15	-
Price	0.765	0.80	0.785	0.77	0.80	0.795	0.675	-
P/RPS	0.56	0.82	1.19	2.38	0.60	0.82	1.05	-34.10%
YoY %	-31.71%	-31.09%	-50.00%	296.67%	-26.83%	-21.90%	-	-
Horiz. %	53.33%	78.10%	113.33%	226.67%	57.14%	78.10%	100.00%	-
P/EPS	8.39	15.87	24.38	48.73	12.18	19.02	25.28	-51.90%
YoY %	-47.13%	-34.91%	-49.97%	300.08%	-35.96%	-24.76%	-	-
Horiz. %	33.19%	62.78%	96.44%	192.76%	48.18%	75.24%	100.00%	-
EY	11.92	6.30	4.10	2.05	8.21	5.26	3.96	107.78%
YoY %	89.21%	53.66%	100.00%	-75.03%	56.08%	32.83%	-	-
Horiz. %	301.01%	159.09%	103.54%	51.77%	207.32%	132.83%	100.00%	-
DY	2.61	2.50	1.91	1.95	3.75	3.77	2.22	11.33%
YoY %	4.40%	30.89%	-2.05%	-48.00%	-0.53%	69.82%	-	-
Horiz. %	117.57%	112.61%	86.04%	87.84%	168.92%	169.82%	100.00%	-
P/NAPS	0.70	0.75	0.76	0.76	0.75	0.71	0.68	1.94%
YoY %	-6.67%	-1.32%	0.00%	1.33%	5.63%	4.41%	-	-
Horiz. %	102.94%	110.29%	111.76%	111.76%	110.29%	104.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos