[HEXCARE] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.88%
YoY- 5516.67%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 75,171 70,707 75,355 76,271 73,816 70,909 82,743 -6.21%
PBT 4,703 4,331 2,049 4,908 5,103 4,481 2,169 67.76%
Tax -1,445 -1,514 -857 -1,875 -2,012 -1,589 -2,246 -25.53%
NP 3,258 2,817 1,192 3,033 3,091 2,892 -77 -
-
NP to SH 3,258 2,817 1,192 3,033 3,091 2,892 -77 -
-
Tax Rate 30.73% 34.96% 41.83% 38.20% 39.43% 35.46% 103.55% -
Total Cost 71,913 67,890 74,163 73,238 70,725 68,017 82,820 -9.00%
-
Net Worth 227,832 218,090 208,600 198,399 192,896 189,004 220,733 2.13%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 3,407 - 4,560 - - - -
Div Payout % - 120.97% - 150.38% - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 227,832 218,090 208,600 198,399 192,896 189,004 220,733 2.13%
NOSH 227,832 227,177 229,230 228,045 232,406 227,716 256,666 -7.65%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 4.33% 3.98% 1.58% 3.98% 4.19% 4.08% -0.09% -
ROE 1.43% 1.29% 0.57% 1.53% 1.60% 1.53% -0.03% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 32.99 31.12 32.87 33.45 31.76 31.14 32.24 1.54%
EPS 1.43 1.24 0.52 1.33 1.33 1.27 -0.03 -
DPS 0.00 1.50 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.00 0.96 0.91 0.87 0.83 0.83 0.86 10.60%
Adjusted Per Share Value based on latest NOSH - 228,045
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.30 5.92 6.31 6.39 6.19 5.94 6.93 -6.17%
EPS 0.27 0.24 0.10 0.25 0.26 0.24 -0.01 -
DPS 0.00 0.29 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.1909 0.1827 0.1748 0.1662 0.1616 0.1584 0.185 2.12%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.68 0.695 0.585 0.64 0.63 0.635 0.77 -
P/RPS 2.06 2.23 1.78 1.91 1.98 2.04 2.39 -9.45%
P/EPS 47.55 56.05 112.50 48.12 47.37 50.00 -2,566.67 -
EY 2.10 1.78 0.89 2.08 2.11 2.00 -0.04 -
DY 0.00 2.16 0.00 3.13 0.00 0.00 0.00 -
P/NAPS 0.68 0.72 0.64 0.74 0.76 0.77 0.90 -17.08%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 25/08/15 20/05/15 27/02/15 10/11/14 27/08/14 21/05/14 19/02/14 -
Price 0.675 0.705 0.64 0.63 0.66 0.67 0.72 -
P/RPS 2.05 2.27 1.95 1.88 2.08 2.15 2.23 -5.47%
P/EPS 47.20 56.85 123.08 47.37 49.62 52.76 -2,400.00 -
EY 2.12 1.76 0.81 2.11 2.02 1.90 -0.04 -
DY 0.00 2.13 0.00 3.17 0.00 0.00 0.00 -
P/NAPS 0.68 0.73 0.70 0.72 0.80 0.81 0.84 -13.17%

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