[HEXCARE] QoQ TTM 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- 15.15%
YoY- 701.03%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 317,627 312,631 314,698 304,627 274,512 234,212 184,998 43.24%
PBT 22,854 20,478 18,224 14,821 11,883 6,243 729 888.01%
Tax -728 -1,349 -1,730 -1,508 -2,229 -2,648 -2,227 -52.44%
NP 22,126 19,129 16,494 13,313 9,654 3,595 -1,498 -
-
NP to SH 16,867 14,119 11,222 9,941 8,633 4,728 898 602.83%
-
Tax Rate 3.19% 6.59% 9.49% 10.17% 18.76% 42.42% 305.49% -
Total Cost 295,501 293,502 298,204 291,314 264,858 230,617 186,496 35.79%
-
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 4,896 5,550 5,550 5,550 5,550 - -
Div Payout % 29.03% 34.68% 49.46% 55.83% 64.29% 117.39% - -
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 6.97% 6.12% 5.24% 4.37% 3.52% 1.53% -0.81% -
ROE 20.17% 17.30% 13.92% 12.39% 10.91% 3.55% 0.66% -
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 379.91 383.11 390.47 379.65 346.87 295.38 232.81 38.48%
EPS 20.17 17.30 13.92 12.39 10.91 5.96 1.13 579.42%
DPS 5.86 6.00 7.00 7.00 7.00 7.00 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 31.29 30.80 31.00 30.01 27.05 23.08 18.23 43.21%
EPS 1.66 1.39 1.11 0.98 0.85 0.47 0.09 594.39%
DPS 0.48 0.48 0.55 0.55 0.55 0.55 0.00 -
NAPS 0.0824 0.0804 0.0794 0.0791 0.078 0.1312 0.1347 -27.87%
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 0.31 0.23 0.21 0.18 0.18 0.20 0.26 12.40%
P/EPS 5.80 5.09 5.96 5.49 5.68 10.06 53.09 -77.05%
EY 17.24 19.66 16.78 18.22 17.59 9.94 1.88 336.34%
DY 5.01 6.82 8.43 10.29 11.29 11.67 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 0.37 0.25 0.24 0.21 0.20 0.20 0.23 37.17%
P/EPS 6.99 5.43 6.75 6.38 6.33 9.73 46.90 -71.79%
EY 14.31 18.41 14.81 15.68 15.81 10.28 2.13 254.81%
DY 4.15 6.38 7.45 8.86 10.14 12.07 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