[HEXCARE] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -34.63%
YoY- 124.57%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 83,899 85,229 73,502 74,997 78,903 87,296 63,431 20.43%
PBT 6,172 5,728 6,004 4,950 3,796 3,474 2,601 77.62%
Tax 1,189 -194 -1,135 -588 568 -575 -913 -
NP 7,361 5,534 4,869 4,362 4,364 2,899 1,688 166.20%
-
NP to SH 6,355 5,244 2,910 2,358 3,607 2,347 1,629 147.20%
-
Tax Rate -19.26% 3.39% 18.90% 11.88% -14.96% 16.55% 35.10% -
Total Cost 76,538 79,695 68,633 70,635 74,539 84,397 61,743 15.35%
-
Net Worth 83,606 81,602 80,595 80,238 79,139 133,208 136,677 -27.87%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 4,896 - - - - - -
Div Payout % - 93.37% - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 83,606 81,602 80,595 80,238 79,139 133,208 136,677 -27.87%
NOSH 98,624 81,602 80,595 80,238 79,139 79,290 79,463 15.44%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.77% 6.49% 6.62% 5.82% 5.53% 3.32% 2.66% -
ROE 7.60% 6.43% 3.61% 2.94% 4.56% 1.76% 1.19% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 100.35 104.44 91.20 93.47 99.70 110.10 79.82 16.43%
EPS 7.37 6.43 3.61 2.94 4.56 2.96 2.05 134.13%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.68 1.72 -30.27%
Adjusted Per Share Value based on latest NOSH - 80,238
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 7.03 7.14 6.16 6.28 6.61 7.31 5.32 20.35%
EPS 0.53 0.44 0.24 0.20 0.30 0.20 0.14 142.31%
DPS 0.00 0.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0701 0.0684 0.0675 0.0672 0.0663 0.1116 0.1145 -27.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.17 0.88 0.83 0.68 0.62 0.60 0.60 -
P/RPS 1.17 0.84 0.91 0.73 0.62 0.54 0.75 34.39%
P/EPS 15.39 13.69 22.99 23.14 13.60 20.27 29.27 -34.77%
EY 6.50 7.30 4.35 4.32 7.35 4.93 3.42 53.25%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.88 0.83 0.68 0.62 0.36 0.35 123.07%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 22/01/10 29/10/09 13/08/09 26/05/09 26/02/09 14/11/08 29/08/08 -
Price 1.41 0.94 0.94 0.79 0.69 0.58 0.53 -
P/RPS 1.41 0.90 1.03 0.85 0.69 0.53 0.66 65.64%
P/EPS 18.55 14.63 26.03 26.88 15.14 19.59 25.85 -19.79%
EY 5.39 6.84 3.84 3.72 6.61 5.10 3.87 24.63%
DY 0.00 6.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 0.94 0.94 0.79 0.69 0.35 0.31 173.76%

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