[HEXCARE] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 36.41%
YoY- 249.78%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 291,756 289,450 301,488 397,174 350,260 354,408 296,998 -0.29%
PBT 18,070 19,170 3,196 22,646 8,074 14,944 21,910 -3.15%
Tax -5,920 -7,352 -2,316 -3,128 -2,920 -2,166 -3,446 9.43%
NP 12,150 11,818 880 19,518 5,154 12,778 18,464 -6.73%
-
NP to SH 12,150 11,818 880 19,518 5,580 10,562 10,536 2.40%
-
Tax Rate 32.76% 38.35% 72.47% 13.81% 36.17% 14.49% 15.73% -
Total Cost 279,606 277,632 300,608 377,656 345,106 341,630 278,534 0.06%
-
Net Worth 227,528 188,633 187,578 171,387 149,608 199,595 80,521 18.89%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 6,825 - - - - - - -
Div Payout % 56.18% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 227,528 188,633 187,578 171,387 149,608 199,595 80,521 18.89%
NOSH 227,528 227,269 231,578 201,632 202,173 199,595 80,521 18.89%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.16% 4.08% 0.29% 4.91% 1.47% 3.61% 6.22% -
ROE 5.34% 6.27% 0.47% 11.39% 3.73% 5.29% 13.08% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 128.23 127.36 130.19 196.98 173.25 177.56 368.84 -16.13%
EPS 5.34 5.20 0.38 9.68 2.76 5.30 13.08 -13.86%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.83 0.81 0.85 0.74 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 201,400
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 28.74 28.52 29.70 39.13 34.51 34.92 29.26 -0.29%
EPS 1.20 1.16 0.09 1.92 0.55 1.04 1.04 2.41%
DPS 0.67 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2242 0.1858 0.1848 0.1689 0.1474 0.1966 0.0793 18.90%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.68 0.63 0.735 0.73 0.76 1.05 0.83 -
P/RPS 0.53 0.49 0.56 0.37 0.44 0.59 0.23 14.92%
P/EPS 12.73 12.12 193.42 7.54 27.54 19.84 6.34 12.31%
EY 7.85 8.25 0.52 13.26 3.63 5.04 15.76 -10.96%
DY 4.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.91 0.86 1.03 1.05 0.83 -3.26%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 27/08/14 26/08/13 08/08/12 19/08/11 18/08/10 13/08/09 -
Price 0.675 0.66 0.815 0.69 0.65 0.98 0.94 -
P/RPS 0.53 0.52 0.63 0.35 0.38 0.55 0.25 13.33%
P/EPS 12.64 12.69 214.47 7.13 23.55 18.52 7.18 9.87%
EY 7.91 7.88 0.47 14.03 4.25 5.40 13.92 -8.98%
DY 4.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 1.01 0.81 0.88 0.98 0.94 -5.25%

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