[HEXCARE] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -37.61%
YoY- -56.81%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 27,324 23,534 21,389 21,083 19,249 19,932 20,014 23.13%
PBT 2,578 2,452 1,654 1,865 2,758 3,165 3,052 -10.66%
Tax -714 -662 -356 -654 -817 -937 -854 -11.28%
NP 1,864 1,790 1,298 1,211 1,941 2,228 2,198 -10.43%
-
NP to SH 1,864 1,790 1,298 1,211 1,941 2,228 2,198 -10.43%
-
Tax Rate 27.70% 27.00% 21.52% 35.07% 29.62% 29.61% 27.98% -
Total Cost 25,460 21,744 20,091 19,872 17,308 17,704 17,816 26.95%
-
Net Worth 68,464 69,832 67,591 67,469 65,562 69,461 66,801 1.65%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 3,093 - 4,325 - 4,368 - -
Div Payout % - 172.84% - 357.14% - 196.08% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 68,464 69,832 67,591 67,469 65,562 69,461 66,801 1.65%
NOSH 44,170 44,197 43,890 43,250 43,133 43,686 43,098 1.65%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.82% 7.61% 6.07% 5.74% 10.08% 11.18% 10.98% -
ROE 2.72% 2.56% 1.92% 1.79% 2.96% 3.21% 3.29% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 61.86 53.25 48.73 48.75 44.63 45.63 46.44 21.12%
EPS 4.22 4.05 2.96 2.80 4.50 5.10 5.10 -11.89%
DPS 0.00 7.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 1.55 1.58 1.54 1.56 1.52 1.59 1.55 0.00%
Adjusted Per Share Value based on latest NOSH - 43,250
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 2.29 1.97 1.79 1.77 1.61 1.67 1.68 23.00%
EPS 0.16 0.15 0.11 0.10 0.16 0.19 0.18 -7.57%
DPS 0.00 0.26 0.00 0.36 0.00 0.37 0.00 -
NAPS 0.0574 0.0585 0.0566 0.0565 0.0549 0.0582 0.056 1.66%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.92 0.84 0.92 0.99 1.07 1.08 1.05 -
P/RPS 1.49 1.58 1.89 2.03 2.40 2.37 2.26 -24.30%
P/EPS 21.80 20.74 31.11 35.36 23.78 21.18 20.59 3.89%
EY 4.59 4.82 3.21 2.83 4.21 4.72 4.86 -3.74%
DY 0.00 8.33 0.00 10.10 0.00 9.26 0.00 -
P/NAPS 0.59 0.53 0.60 0.63 0.70 0.68 0.68 -9.05%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/07/03 24/04/03 20/02/03 31/10/02 31/07/02 26/04/02 12/03/02 -
Price 1.00 0.90 0.90 0.98 1.09 1.15 1.06 -
P/RPS 1.62 1.69 1.85 2.01 2.44 2.52 2.28 -20.42%
P/EPS 23.70 22.22 30.43 35.00 24.22 22.55 20.78 9.18%
EY 4.22 4.50 3.29 2.86 4.13 4.43 4.81 -8.37%
DY 0.00 7.78 0.00 10.20 0.00 8.70 0.00 -
P/NAPS 0.65 0.57 0.58 0.63 0.72 0.72 0.68 -2.97%

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