[HEXCARE] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 23.41%
YoY- 78.64%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 91,400 83,899 85,229 73,502 74,997 78,903 87,296 3.11%
PBT 5,006 6,172 5,728 6,004 4,950 3,796 3,474 27.60%
Tax -755 1,189 -194 -1,135 -588 568 -575 19.92%
NP 4,251 7,361 5,534 4,869 4,362 4,364 2,899 29.10%
-
NP to SH 3,779 6,355 5,244 2,910 2,358 3,607 2,347 37.41%
-
Tax Rate 15.08% -19.26% 3.39% 18.90% 11.88% -14.96% 16.55% -
Total Cost 87,149 76,538 79,695 68,633 70,635 74,539 84,397 2.16%
-
Net Worth 0 83,606 81,602 80,595 80,238 79,139 133,208 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - 4,896 - - - - -
Div Payout % - - 93.37% - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 0 83,606 81,602 80,595 80,238 79,139 133,208 -
NOSH 198,131 98,624 81,602 80,595 80,238 79,139 79,290 84.24%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.65% 8.77% 6.49% 6.62% 5.82% 5.53% 3.32% -
ROE 0.00% 7.60% 6.43% 3.61% 2.94% 4.56% 1.76% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 46.13 100.35 104.44 91.20 93.47 99.70 110.10 -44.03%
EPS 1.91 7.37 6.43 3.61 2.94 4.56 2.96 -25.34%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.00 1.00 1.00 1.00 1.00 1.68 -
Adjusted Per Share Value based on latest NOSH - 80,595
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 9.00 8.27 8.40 7.24 7.39 7.77 8.60 3.08%
EPS 0.37 0.63 0.52 0.29 0.23 0.36 0.23 37.33%
DPS 0.00 0.00 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0824 0.0804 0.0794 0.0791 0.078 0.1312 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.31 1.17 0.88 0.83 0.68 0.62 0.60 -
P/RPS 2.84 1.17 0.84 0.91 0.73 0.62 0.54 202.73%
P/EPS 68.68 15.39 13.69 22.99 23.14 13.60 20.27 125.75%
EY 1.46 6.50 7.30 4.35 4.32 7.35 4.93 -55.60%
DY 0.00 0.00 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.17 0.88 0.83 0.68 0.62 0.36 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 22/01/10 29/10/09 13/08/09 26/05/09 26/02/09 14/11/08 -
Price 1.04 1.41 0.94 0.94 0.79 0.69 0.58 -
P/RPS 2.25 1.41 0.90 1.03 0.85 0.69 0.53 162.41%
P/EPS 54.53 18.55 14.63 26.03 26.88 15.14 19.59 98.00%
EY 1.83 5.39 6.84 3.84 3.72 6.61 5.10 -49.53%
DY 0.00 0.00 6.38 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.41 0.94 0.94 0.79 0.69 0.35 -

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