[HEXCARE] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -60.7%
YoY- 1648.05%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 74,873 75,171 70,707 75,355 76,271 73,816 70,909 3.68%
PBT 4,948 4,703 4,331 2,049 4,908 5,103 4,481 6.82%
Tax -1,508 -1,445 -1,514 -857 -1,875 -2,012 -1,589 -3.42%
NP 3,440 3,258 2,817 1,192 3,033 3,091 2,892 12.25%
-
NP to SH 3,440 3,258 2,817 1,192 3,033 3,091 2,892 12.25%
-
Tax Rate 30.48% 30.73% 34.96% 41.83% 38.20% 39.43% 35.46% -
Total Cost 71,433 71,913 67,890 74,163 73,238 70,725 68,017 3.31%
-
Net Worth 255,152 227,832 218,090 208,600 198,399 192,896 189,004 22.12%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,417 - 3,407 - 4,560 - - -
Div Payout % 99.34% - 120.97% - 150.38% - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 255,152 227,832 218,090 208,600 198,399 192,896 189,004 22.12%
NOSH 227,814 227,832 227,177 229,230 228,045 232,406 227,716 0.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.59% 4.33% 3.98% 1.58% 3.98% 4.19% 4.08% -
ROE 1.35% 1.43% 1.29% 0.57% 1.53% 1.60% 1.53% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 32.87 32.99 31.12 32.87 33.45 31.76 31.14 3.66%
EPS 1.51 1.43 1.24 0.52 1.33 1.33 1.27 12.21%
DPS 1.50 0.00 1.50 0.00 2.00 0.00 0.00 -
NAPS 1.12 1.00 0.96 0.91 0.87 0.83 0.83 22.09%
Adjusted Per Share Value based on latest NOSH - 229,230
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 6.27 6.30 5.92 6.31 6.39 6.19 5.94 3.66%
EPS 0.29 0.27 0.24 0.10 0.25 0.26 0.24 13.43%
DPS 0.29 0.00 0.29 0.00 0.38 0.00 0.00 -
NAPS 0.2138 0.1909 0.1827 0.1748 0.1662 0.1616 0.1584 22.11%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.72 0.68 0.695 0.585 0.64 0.63 0.635 -
P/RPS 2.19 2.06 2.23 1.78 1.91 1.98 2.04 4.83%
P/EPS 47.68 47.55 56.05 112.50 48.12 47.37 50.00 -3.11%
EY 2.10 2.10 1.78 0.89 2.08 2.11 2.00 3.30%
DY 2.08 0.00 2.16 0.00 3.13 0.00 0.00 -
P/NAPS 0.64 0.68 0.72 0.64 0.74 0.76 0.77 -11.58%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 20/05/15 27/02/15 10/11/14 27/08/14 21/05/14 -
Price 0.795 0.675 0.705 0.64 0.63 0.66 0.67 -
P/RPS 2.42 2.05 2.27 1.95 1.88 2.08 2.15 8.19%
P/EPS 52.65 47.20 56.85 123.08 47.37 49.62 52.76 -0.13%
EY 1.90 2.12 1.76 0.81 2.11 2.02 1.90 0.00%
DY 1.89 0.00 2.13 0.00 3.17 0.00 0.00 -
P/NAPS 0.71 0.68 0.73 0.70 0.72 0.80 0.81 -8.40%

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