[HEXCARE] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
09-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -1.66%
YoY- -125.28%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 274,512 234,212 184,998 157,556 145,037 135,544 133,172 61.61%
PBT 11,883 6,243 729 -3,558 -4,483 -1,433 3,749 115.02%
Tax -2,229 -2,648 -2,227 -1,142 -232 215 -537 157.16%
NP 9,654 3,595 -1,498 -4,700 -4,715 -1,218 3,212 107.57%
-
NP to SH 8,633 4,728 898 -1,654 -1,627 574 4,382 56.83%
-
Tax Rate 18.76% 42.42% 305.49% - - - 14.32% -
Total Cost 264,858 230,617 186,496 162,256 149,752 136,762 129,960 60.39%
-
Net Worth 79,139 133,208 136,677 136,022 135,524 92,786 93,891 -10.72%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,550 5,550 - - 4,751 8,696 8,696 -25.77%
Div Payout % 64.29% 117.39% - - 0.00% 1,515.02% 198.45% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 79,139 133,208 136,677 136,022 135,524 92,786 93,891 -10.72%
NOSH 79,139 79,290 79,463 79,545 78,793 79,304 79,568 -0.35%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.52% 1.53% -0.81% -2.98% -3.25% -0.90% 2.41% -
ROE 10.91% 3.55% 0.66% -1.22% -1.20% 0.62% 4.67% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 346.87 295.38 232.81 198.07 184.07 170.92 167.37 62.19%
EPS 10.91 5.96 1.13 -2.08 -2.06 0.72 5.51 57.35%
DPS 7.00 7.00 0.00 0.00 6.00 11.00 11.00 -25.91%
NAPS 1.00 1.68 1.72 1.71 1.72 1.17 1.18 -10.40%
Adjusted Per Share Value based on latest NOSH - 79,545
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 23.00 19.63 15.50 13.20 12.15 11.36 11.16 61.59%
EPS 0.72 0.40 0.08 -0.14 -0.14 0.05 0.37 55.55%
DPS 0.47 0.47 0.00 0.00 0.40 0.73 0.73 -25.33%
NAPS 0.0663 0.1116 0.1145 0.114 0.1136 0.0778 0.0787 -10.75%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 0.60 0.60 0.60 0.63 0.66 0.89 -
P/RPS 0.18 0.20 0.26 0.30 0.34 0.39 0.53 -51.16%
P/EPS 5.68 10.06 53.09 -28.86 -30.51 91.19 16.16 -50.03%
EY 17.59 9.94 1.88 -3.47 -3.28 1.10 6.19 99.99%
DY 11.29 11.67 0.00 0.00 9.52 16.67 12.36 -5.83%
P/NAPS 0.62 0.36 0.35 0.35 0.37 0.56 0.75 -11.86%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 14/11/08 29/08/08 09/05/08 25/02/08 15/11/07 30/08/07 -
Price 0.69 0.58 0.53 0.65 0.55 0.57 0.68 -
P/RPS 0.20 0.20 0.23 0.33 0.30 0.33 0.41 -37.89%
P/EPS 6.33 9.73 46.90 -31.26 -26.64 78.75 12.35 -35.82%
EY 15.81 10.28 2.13 -3.20 -3.75 1.27 8.10 55.86%
DY 10.14 12.07 0.00 0.00 10.91 19.30 16.18 -26.66%
P/NAPS 0.69 0.35 0.31 0.38 0.32 0.49 0.58 12.21%

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