[HEXCARE] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 8.42%
YoY- 83.97%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 343,264 347,844 346,332 334,030 317,627 312,631 314,698 5.94%
PBT 10,152 16,061 19,372 22,910 22,854 20,478 18,224 -32.22%
Tax -1,995 -331 -88 -895 -728 -1,349 -1,730 9.93%
NP 8,157 15,730 19,284 22,015 22,126 19,129 16,494 -37.38%
-
NP to SH 6,605 13,544 16,880 18,288 16,867 14,119 11,222 -29.70%
-
Tax Rate 19.65% 2.06% 0.45% 3.91% 3.19% 6.59% 9.49% -
Total Cost 335,107 332,114 327,048 312,015 295,501 293,502 298,204 8.06%
-
Net Worth 149,020 200,777 198,514 0 83,606 81,602 80,595 50.47%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,019 5,019 4,896 4,896 4,896 4,896 5,550 -6.46%
Div Payout % 75.99% 37.06% 29.01% 26.77% 29.03% 34.68% 49.46% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 149,020 200,777 198,514 0 83,606 81,602 80,595 50.47%
NOSH 201,379 200,777 198,514 198,131 98,624 81,602 80,595 83.82%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.38% 4.52% 5.57% 6.59% 6.97% 6.12% 5.24% -
ROE 4.43% 6.75% 8.50% 0.00% 20.17% 17.30% 13.92% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 170.46 173.25 174.46 168.59 379.91 383.11 390.47 -42.36%
EPS 3.28 6.75 8.50 9.23 20.17 17.30 13.92 -61.74%
DPS 2.50 2.50 2.47 2.47 5.86 6.00 7.00 -49.56%
NAPS 0.74 1.00 1.00 0.00 1.00 1.00 1.00 -18.14%
Adjusted Per Share Value based on latest NOSH - 198,131
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 33.82 34.27 34.12 32.91 31.29 30.80 31.00 5.95%
EPS 0.65 1.33 1.66 1.80 1.66 1.39 1.11 -29.93%
DPS 0.49 0.49 0.48 0.48 0.48 0.48 0.55 -7.39%
NAPS 0.1468 0.1978 0.1956 0.00 0.0824 0.0804 0.0794 50.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.82 0.84 1.05 1.31 1.17 0.88 0.83 -
P/RPS 0.48 0.48 0.60 0.78 0.31 0.23 0.21 73.25%
P/EPS 25.00 12.45 12.35 14.19 5.80 5.09 5.96 159.41%
EY 4.00 8.03 8.10 7.05 17.24 19.66 16.78 -61.45%
DY 3.05 2.98 2.35 1.89 5.01 6.82 8.43 -49.13%
P/NAPS 1.11 0.84 1.05 0.00 1.17 0.88 0.83 21.32%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 22/11/10 18/08/10 27/05/10 22/01/10 29/10/09 13/08/09 -
Price 0.78 0.87 0.98 1.04 1.41 0.94 0.94 -
P/RPS 0.46 0.50 0.56 0.62 0.37 0.25 0.24 54.11%
P/EPS 23.78 12.90 11.53 11.27 6.99 5.43 6.75 130.99%
EY 4.20 7.75 8.68 8.88 14.31 18.41 14.81 -56.73%
DY 3.21 2.87 2.52 2.38 4.15 6.38 7.45 -42.86%
P/NAPS 1.05 0.87 0.98 0.00 1.41 0.94 0.94 7.63%

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