[HEXCARE] QoQ TTM Result on 31-Mar-2001 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
11-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -3.95%
YoY- -19.39%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 79,087 80,390 85,540 88,005 89,289 90,766 87,201 -6.28%
PBT 13,979 14,357 15,054 15,620 16,001 16,830 16,176 -9.24%
Tax -3,691 -3,609 -4,280 -4,767 -4,702 -4,765 -3,262 8.56%
NP 10,288 10,748 10,774 10,853 11,299 12,065 12,914 -14.02%
-
NP to SH 10,288 10,748 10,774 10,853 11,299 12,065 12,914 -14.02%
-
Tax Rate 26.40% 25.14% 28.43% 30.52% 29.39% 28.31% 20.17% -
Total Cost 68,799 69,642 74,766 77,152 77,990 78,701 74,287 -4.97%
-
Net Worth 43,098 68,158 65,875 67,144 47,203 66,314 62,197 -21.64%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 8,617 8,617 4,304 4,304 - - - -
Div Payout % 83.77% 80.18% 39.95% 39.66% - - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 43,098 68,158 65,875 67,144 47,203 66,314 62,197 -21.64%
NOSH 43,098 43,138 43,339 43,041 31,680 30,419 30,192 26.69%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 13.01% 13.37% 12.60% 12.33% 12.65% 13.29% 14.81% -
ROE 23.87% 15.77% 16.36% 16.16% 23.94% 18.19% 20.76% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 183.50 186.35 197.37 204.47 281.85 298.38 288.81 -26.03%
EPS 23.87 24.92 24.86 25.22 35.67 39.66 42.77 -32.14%
DPS 20.00 19.98 9.93 10.00 0.00 0.00 0.00 -
NAPS 1.00 1.58 1.52 1.56 1.49 2.18 2.06 -38.15%
Adjusted Per Share Value based on latest NOSH - 43,041
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 6.63 6.74 7.17 7.37 7.48 7.61 7.31 -6.28%
EPS 0.86 0.90 0.90 0.91 0.95 1.01 1.08 -14.05%
DPS 0.72 0.72 0.36 0.36 0.00 0.00 0.00 -
NAPS 0.0361 0.0571 0.0552 0.0563 0.0396 0.0556 0.0521 -21.64%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 1.05 0.83 0.96 0.94 1.05 1.85 2.03 -
P/RPS 0.57 0.45 0.49 0.46 0.37 0.62 0.70 -12.76%
P/EPS 4.40 3.33 3.86 3.73 2.94 4.66 4.75 -4.96%
EY 22.73 30.02 25.90 26.82 33.97 21.44 21.07 5.17%
DY 19.05 24.07 10.34 10.64 0.00 0.00 0.00 -
P/NAPS 1.05 0.53 0.63 0.60 0.70 0.85 0.99 3.98%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 12/03/02 26/11/01 09/08/01 11/04/01 17/01/01 12/10/00 15/08/00 -
Price 1.06 0.93 0.92 0.88 1.10 1.70 2.10 -
P/RPS 0.58 0.50 0.47 0.43 0.39 0.57 0.73 -14.18%
P/EPS 4.44 3.73 3.70 3.49 3.08 4.29 4.91 -6.47%
EY 22.52 26.79 27.02 28.65 32.42 23.33 20.37 6.89%
DY 18.87 21.48 10.79 11.36 0.00 0.00 0.00 -
P/NAPS 1.06 0.59 0.61 0.56 0.74 0.78 1.02 2.59%

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