[HEXCARE] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -91.66%
YoY- -98.11%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 303,739 319,356 323,212 325,375 321,066 328,703 352,087 -9.36%
PBT 16,661 12,359 7,779 4,373 7,880 16,187 22,491 -18.11%
Tax -7,722 -6,399 -4,642 -3,956 -2,878 -3,476 -3,865 58.56%
NP 8,939 5,960 3,137 417 5,002 12,711 18,626 -38.67%
-
NP to SH 8,939 5,960 3,137 417 5,002 12,711 18,626 -38.67%
-
Tax Rate 46.35% 51.78% 59.67% 90.46% 36.52% 21.47% 17.18% -
Total Cost 294,800 313,396 320,075 324,958 316,064 315,992 333,461 -7.87%
-
Net Worth 198,399 192,896 189,004 220,733 226,799 180,900 167,699 11.84%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,560 4,050 4,050 4,050 4,050 5,147 5,147 -7.74%
Div Payout % 51.02% 67.95% 129.10% 971.22% 80.97% 40.50% 27.64% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 198,399 192,896 189,004 220,733 226,799 180,900 167,699 11.84%
NOSH 228,045 232,406 227,716 256,666 270,000 223,333 215,000 4.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.94% 1.87% 0.97% 0.13% 1.56% 3.87% 5.29% -
ROE 4.51% 3.09% 1.66% 0.19% 2.21% 7.03% 11.11% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 133.19 137.41 141.94 126.77 118.91 147.18 163.76 -12.85%
EPS 3.92 2.56 1.38 0.16 1.85 5.69 8.66 -41.01%
DPS 2.00 1.74 1.78 1.58 1.50 2.31 2.39 -11.18%
NAPS 0.87 0.83 0.83 0.86 0.84 0.81 0.78 7.54%
Adjusted Per Share Value based on latest NOSH - 256,666
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.45 26.76 27.08 27.26 26.90 27.54 29.50 -9.36%
EPS 0.75 0.50 0.26 0.03 0.42 1.07 1.56 -38.60%
DPS 0.38 0.34 0.34 0.34 0.34 0.43 0.43 -7.90%
NAPS 0.1662 0.1616 0.1584 0.185 0.19 0.1516 0.1405 11.83%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.64 0.63 0.635 0.77 0.79 0.735 0.675 -
P/RPS 0.48 0.46 0.45 0.61 0.66 0.50 0.41 11.06%
P/EPS 16.33 24.57 46.09 473.94 42.64 12.91 7.79 63.72%
EY 6.12 4.07 2.17 0.21 2.35 7.74 12.83 -38.92%
DY 3.13 2.77 2.80 2.05 1.90 3.14 3.55 -8.04%
P/NAPS 0.74 0.76 0.77 0.90 0.94 0.91 0.87 -10.21%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 10/11/14 27/08/14 21/05/14 19/02/14 25/11/13 26/08/13 23/05/13 -
Price 0.63 0.66 0.67 0.72 0.805 0.815 0.74 -
P/RPS 0.47 0.48 0.47 0.57 0.68 0.55 0.45 2.93%
P/EPS 16.07 25.74 48.64 443.17 43.45 14.32 8.54 52.36%
EY 6.22 3.89 2.06 0.23 2.30 6.98 11.71 -34.38%
DY 3.17 2.64 2.65 2.19 1.86 2.83 3.24 -1.44%
P/NAPS 0.72 0.80 0.81 0.84 0.96 1.01 0.95 -16.85%

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