[HEXCARE] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 7.18%
YoY- -40.95%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 23,755 27,324 23,534 21,389 21,083 19,249 19,932 12.39%
PBT 2,824 2,578 2,452 1,654 1,865 2,758 3,165 -7.31%
Tax -794 -714 -662 -356 -654 -817 -937 -10.44%
NP 2,030 1,864 1,790 1,298 1,211 1,941 2,228 -6.01%
-
NP to SH 2,030 1,864 1,790 1,298 1,211 1,941 2,228 -6.01%
-
Tax Rate 28.12% 27.70% 27.00% 21.52% 35.07% 29.62% 29.61% -
Total Cost 21,725 25,460 21,744 20,091 19,872 17,308 17,704 14.60%
-
Net Worth 70,473 68,464 69,832 67,591 67,469 65,562 69,461 0.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 4,432 - 3,093 - 4,325 - 4,368 0.97%
Div Payout % 218.34% - 172.84% - 357.14% - 196.08% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 70,473 68,464 69,832 67,591 67,469 65,562 69,461 0.96%
NOSH 44,323 44,170 44,197 43,890 43,250 43,133 43,686 0.96%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.55% 6.82% 7.61% 6.07% 5.74% 10.08% 11.18% -
ROE 2.88% 2.72% 2.56% 1.92% 1.79% 2.96% 3.21% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 53.60 61.86 53.25 48.73 48.75 44.63 45.63 11.31%
EPS 4.58 4.22 4.05 2.96 2.80 4.50 5.10 -6.91%
DPS 10.00 0.00 7.00 0.00 10.00 0.00 10.00 0.00%
NAPS 1.59 1.55 1.58 1.54 1.56 1.52 1.59 0.00%
Adjusted Per Share Value based on latest NOSH - 43,890
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.99 2.29 1.97 1.79 1.77 1.61 1.67 12.38%
EPS 0.17 0.16 0.15 0.11 0.10 0.16 0.19 -7.14%
DPS 0.37 0.00 0.26 0.00 0.36 0.00 0.37 0.00%
NAPS 0.0591 0.0574 0.0585 0.0566 0.0565 0.0549 0.0582 1.02%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.95 0.92 0.84 0.92 0.99 1.07 1.08 -
P/RPS 1.77 1.49 1.58 1.89 2.03 2.40 2.37 -17.66%
P/EPS 20.74 21.80 20.74 31.11 35.36 23.78 21.18 -1.38%
EY 4.82 4.59 4.82 3.21 2.83 4.21 4.72 1.40%
DY 10.53 0.00 8.33 0.00 10.10 0.00 9.26 8.93%
P/NAPS 0.60 0.59 0.53 0.60 0.63 0.70 0.68 -7.99%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 07/11/03 31/07/03 24/04/03 20/02/03 31/10/02 31/07/02 26/04/02 -
Price 1.01 1.00 0.90 0.90 0.98 1.09 1.15 -
P/RPS 1.88 1.62 1.69 1.85 2.01 2.44 2.52 -17.72%
P/EPS 22.05 23.70 22.22 30.43 35.00 24.22 22.55 -1.48%
EY 4.53 4.22 4.50 3.29 2.86 4.13 4.43 1.49%
DY 9.90 0.00 7.78 0.00 10.20 0.00 8.70 8.98%
P/NAPS 0.64 0.65 0.57 0.58 0.63 0.72 0.72 -7.54%

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