[HEXCARE] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 27.91%
YoY- -95.49%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 301,238 291,756 289,450 301,488 397,174 350,260 354,408 -2.67%
PBT 19,712 18,070 19,170 3,196 22,646 8,074 14,944 4.71%
Tax -4,962 -5,920 -7,352 -2,316 -3,128 -2,920 -2,166 14.80%
NP 14,750 12,150 11,818 880 19,518 5,154 12,778 2.41%
-
NP to SH 14,750 12,150 11,818 880 19,518 5,580 10,562 5.71%
-
Tax Rate 25.17% 32.76% 38.35% 72.47% 13.81% 36.17% 14.49% -
Total Cost 286,488 279,606 277,632 300,608 377,656 345,106 341,630 -2.88%
-
Net Worth 235,908 227,528 188,633 187,578 171,387 149,608 199,595 2.82%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,871 6,825 - - - - - -
Div Payout % 46.58% 56.18% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 235,908 227,528 188,633 187,578 171,387 149,608 199,595 2.82%
NOSH 229,037 227,528 227,269 231,578 201,632 202,173 199,595 2.31%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.90% 4.16% 4.08% 0.29% 4.91% 1.47% 3.61% -
ROE 6.25% 5.34% 6.27% 0.47% 11.39% 3.73% 5.29% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 131.52 128.23 127.36 130.19 196.98 173.25 177.56 -4.87%
EPS 6.44 5.34 5.20 0.38 9.68 2.76 5.30 3.29%
DPS 3.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.83 0.81 0.85 0.74 1.00 0.49%
Adjusted Per Share Value based on latest NOSH - 223,333
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 29.68 28.74 28.52 29.70 39.13 34.51 34.92 -2.67%
EPS 1.45 1.20 1.16 0.09 1.92 0.55 1.04 5.68%
DPS 0.68 0.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2324 0.2242 0.1858 0.1848 0.1689 0.1474 0.1966 2.82%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.755 0.68 0.63 0.735 0.73 0.76 1.05 -
P/RPS 0.57 0.53 0.49 0.56 0.37 0.44 0.59 -0.57%
P/EPS 11.72 12.73 12.12 193.42 7.54 27.54 19.84 -8.39%
EY 8.53 7.85 8.25 0.52 13.26 3.63 5.04 9.15%
DY 3.97 4.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.76 0.91 0.86 1.03 1.05 -5.87%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 25/08/15 27/08/14 26/08/13 08/08/12 19/08/11 18/08/10 -
Price 0.785 0.675 0.66 0.815 0.69 0.65 0.98 -
P/RPS 0.60 0.53 0.52 0.63 0.35 0.38 0.55 1.45%
P/EPS 12.19 12.64 12.69 214.47 7.13 23.55 18.52 -6.72%
EY 8.20 7.91 7.88 0.47 14.03 4.25 5.40 7.20%
DY 3.82 4.44 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.68 0.80 1.01 0.81 0.88 0.98 -4.14%

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