[HEXCARE] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 426.5%
YoY- 723.69%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 314,698 304,627 274,512 234,212 184,998 157,556 145,037 67.68%
PBT 18,224 14,821 11,883 6,243 729 -3,558 -4,483 -
Tax -1,730 -1,508 -2,229 -2,648 -2,227 -1,142 -232 282.15%
NP 16,494 13,313 9,654 3,595 -1,498 -4,700 -4,715 -
-
NP to SH 11,222 9,941 8,633 4,728 898 -1,654 -1,627 -
-
Tax Rate 9.49% 10.17% 18.76% 42.42% 305.49% - - -
Total Cost 298,204 291,314 264,858 230,617 186,496 162,256 149,752 58.34%
-
Net Worth 80,595 80,238 79,139 133,208 136,677 136,022 135,524 -29.30%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 5,550 5,550 5,550 5,550 - - 4,751 10.92%
Div Payout % 49.46% 55.83% 64.29% 117.39% - - 0.00% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 80,595 80,238 79,139 133,208 136,677 136,022 135,524 -29.30%
NOSH 80,595 80,238 79,139 79,290 79,463 79,545 78,793 1.52%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 5.24% 4.37% 3.52% 1.53% -0.81% -2.98% -3.25% -
ROE 13.92% 12.39% 10.91% 3.55% 0.66% -1.22% -1.20% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 390.47 379.65 346.87 295.38 232.81 198.07 184.07 65.17%
EPS 13.92 12.39 10.91 5.96 1.13 -2.08 -2.06 -
DPS 7.00 7.00 7.00 7.00 0.00 0.00 6.00 10.83%
NAPS 1.00 1.00 1.00 1.68 1.72 1.71 1.72 -30.36%
Adjusted Per Share Value based on latest NOSH - 79,290
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 26.37 25.53 23.00 19.63 15.50 13.20 12.15 67.71%
EPS 0.94 0.83 0.72 0.40 0.08 -0.14 -0.14 -
DPS 0.47 0.47 0.47 0.47 0.00 0.00 0.40 11.36%
NAPS 0.0675 0.0672 0.0663 0.1116 0.1145 0.114 0.1136 -29.34%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.83 0.68 0.62 0.60 0.60 0.60 0.63 -
P/RPS 0.21 0.18 0.18 0.20 0.26 0.30 0.34 -27.49%
P/EPS 5.96 5.49 5.68 10.06 53.09 -28.86 -30.51 -
EY 16.78 18.22 17.59 9.94 1.88 -3.47 -3.28 -
DY 8.43 10.29 11.29 11.67 0.00 0.00 9.52 -7.79%
P/NAPS 0.83 0.68 0.62 0.36 0.35 0.35 0.37 71.44%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 26/05/09 26/02/09 14/11/08 29/08/08 09/05/08 25/02/08 -
Price 0.94 0.79 0.69 0.58 0.53 0.65 0.55 -
P/RPS 0.24 0.21 0.20 0.20 0.23 0.33 0.30 -13.83%
P/EPS 6.75 6.38 6.33 9.73 46.90 -31.26 -26.64 -
EY 14.81 15.68 15.81 10.28 2.13 -3.20 -3.75 -
DY 7.45 8.86 10.14 12.07 0.00 0.00 10.91 -22.47%
P/NAPS 0.94 0.79 0.69 0.35 0.31 0.38 0.32 105.24%

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