[HEXCARE] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
24-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 44.88%
YoY- 33.46%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 28,372 29,868 28,579 26,425 23,865 23,755 27,324 2.52%
PBT 2,769 3,604 3,528 3,152 1,977 2,824 2,578 4.85%
Tax -641 -980 -865 -763 -328 -794 -714 -6.90%
NP 2,128 2,624 2,663 2,389 1,649 2,030 1,864 9.18%
-
NP to SH 2,128 2,624 2,663 2,389 1,649 2,030 1,864 9.18%
-
Tax Rate 23.15% 27.19% 24.52% 24.21% 16.59% 28.12% 27.70% -
Total Cost 26,244 27,244 25,916 24,036 22,216 21,725 25,460 2.03%
-
Net Worth 73,637 71,853 72,009 72,434 68,893 70,473 68,464 4.95%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 4,547 - 4,499 - 4,432 - -
Div Payout % - 173.31% - 188.32% - 218.34% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 73,637 71,853 72,009 72,434 68,893 70,473 68,464 4.95%
NOSH 62,404 45,476 45,289 44,990 44,447 44,323 44,170 25.77%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.50% 8.79% 9.32% 9.04% 6.91% 8.55% 6.82% -
ROE 2.89% 3.65% 3.70% 3.30% 2.39% 2.88% 2.72% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 45.46 65.68 63.10 58.73 53.69 53.60 61.86 -18.48%
EPS 3.41 5.77 5.88 5.31 3.71 4.58 4.22 -13.18%
DPS 0.00 10.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 1.18 1.58 1.59 1.61 1.55 1.59 1.55 -16.55%
Adjusted Per Share Value based on latest NOSH - 44,990
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2.38 2.50 2.39 2.21 2.00 1.99 2.29 2.59%
EPS 0.18 0.22 0.22 0.20 0.14 0.17 0.16 8.13%
DPS 0.00 0.38 0.00 0.38 0.00 0.37 0.00 -
NAPS 0.0617 0.0602 0.0603 0.0607 0.0577 0.0591 0.0574 4.91%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.97 1.12 1.07 1.24 1.03 0.95 0.92 -
P/RPS 2.13 1.71 1.70 2.11 1.92 1.77 1.49 26.76%
P/EPS 28.45 19.41 18.20 23.35 27.76 20.74 21.80 19.32%
EY 3.52 5.15 5.50 4.28 3.60 4.82 4.59 -16.15%
DY 0.00 8.93 0.00 8.06 0.00 10.53 0.00 -
P/NAPS 0.82 0.71 0.67 0.77 0.66 0.60 0.59 24.41%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 07/02/05 04/11/04 05/08/04 24/05/04 27/02/04 07/11/03 31/07/03 -
Price 1.00 1.15 1.08 1.12 1.14 1.01 1.00 -
P/RPS 2.20 1.75 1.71 1.91 2.12 1.88 1.62 22.51%
P/EPS 29.33 19.93 18.37 21.09 30.73 22.05 23.70 15.19%
EY 3.41 5.02 5.44 4.74 3.25 4.53 4.22 -13.18%
DY 0.00 8.70 0.00 8.93 0.00 9.90 0.00 -
P/NAPS 0.85 0.73 0.68 0.70 0.74 0.64 0.65 19.48%

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