[HEXCARE] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[HEXCARE] HEXTAR HEALTHCARE BERHAD

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 11.18%

YoY- -23.07%

Quarter Report

HEXCARE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	197,966	703,700	309,062	212,196	424,074	360,500	301,238	-6.75%
YoY %	-71.87%	127.69%	45.65%	-49.96%	17.63%	19.67%	-	-
Horiz. %	65.72%	233.60%	102.60%	70.44%	140.78%	119.67%	100.00%	-
PBT	9,264	391,570	76,630	10,586	14,798	15,834	19,712	-11.82%
YoY %	-97.63%	410.99%	623.88%	-28.46%	-6.54%	-19.67%	-	-
Horiz. %	47.00%	1,986.45%	388.75%	53.70%	75.07%	80.33%	100.00%	-
Tax	-46	-89,104	-12,184	-1,874	-3,474	-4,372	-4,962	-54.15%
YoY %	99.95%	-631.32%	-550.16%	46.06%	20.54%	11.89%	-	-
Horiz. %	0.93%	1,795.73%	245.55%	37.77%	70.01%	88.11%	100.00%	-
NP	9,218	302,466	64,446	8,712	11,324	11,462	14,750	-7.53%
YoY %	-96.95%	369.33%	639.74%	-23.07%	-1.20%	-22.29%	-	-
Horiz. %	62.49%	2,050.62%	436.92%	59.06%	76.77%	77.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,218	302,466	64,446	8,712	11,324	11,462	14,750	-7.53%
YoY %	-96.95%	369.33%	639.74%	-23.07%	-1.20%	-22.29%	-	-
Horiz. %	62.49%	2,050.62%	436.92%	59.06%	76.77%	77.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.50%	22.76%	15.90%	17.70%	23.48%	27.61%	25.17%	-
YoY %	-97.80%	43.14%	-10.17%	-24.62%	-14.96%	9.69%	-	-
Horiz. %	1.99%	90.43%	63.17%	70.32%	93.29%	109.69%	100.00%	-
Total Cost	188,748	401,234	244,616	203,484	412,750	349,038	286,488	-6.71%
YoY %	-52.96%	64.03%	20.21%	-50.70%	18.25%	21.83%	-	-
Horiz. %	65.88%	140.05%	85.38%	71.03%	144.07%	121.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	600,930	523,433	250,409	216,888	277,415	265,090	235,908	16.85%
YoY %	14.81%	109.03%	15.46%	-21.82%	4.65%	12.37%	-	-
Horiz. %	254.73%	221.88%	106.15%	91.94%	117.59%	112.37%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	-	-	-	5,043	3,782	3,787	6,871	-
YoY %	-	-	-	33.34%	-0.13%	-44.88%	-	-
Horiz. %	-	-	-	73.40%	55.04%	55.12%	100.00%	-
Div Payout %	-	-	-	57.90%	33.41%	33.04%	46.58%	-
YoY %	-	-	-	73.30%	1.12%	-29.07%	-	-
Horiz. %	-	-	-	124.30%	71.73%	70.93%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	600,930	523,433	250,409	216,888	277,415	265,090	235,908	16.85%
YoY %	14.81%	109.03%	15.46%	-21.82%	4.65%	12.37%	-	-
Horiz. %	254.73%	221.88%	106.15%	91.94%	117.59%	112.37%	100.00%	-
NOSH	915,502	832,275	277,425	252,195	252,205	252,466	229,037	25.96%
YoY %	10.00%	200.00%	10.00%	-0.00%	-0.10%	10.23%	-	-
Horiz. %	399.72%	363.38%	121.13%	110.11%	110.12%	110.23%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	4.66%	42.98%	20.85%	4.11%	2.67%	3.18%	4.90%	-
YoY %	-89.16%	106.14%	407.30%	53.93%	-16.04%	-35.10%	-	-
Horiz. %	95.10%	877.14%	425.51%	83.88%	54.49%	64.90%	100.00%	-
ROE	1.53%	57.79%	25.74%	4.02%	4.08%	4.32%	6.25%	-
YoY %	-97.35%	124.51%	540.30%	-1.47%	-5.56%	-30.88%	-	-
Horiz. %	24.48%	924.64%	411.84%	64.32%	65.28%	69.12%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	22.73	84.70	119.72	84.14	168.15	142.79	131.52	-25.35%
YoY %	-73.16%	-29.25%	42.29%	-49.96%	17.76%	8.57%	-	-
Horiz. %	17.28%	64.40%	91.03%	63.98%	127.85%	108.57%	100.00%	-
EPS	1.06	36.40	24.96	3.46	4.50	4.54	6.44	-25.96%
YoY %	-97.09%	45.83%	621.39%	-23.11%	-0.88%	-29.50%	-	-
Horiz. %	16.46%	565.22%	387.58%	53.73%	69.88%	70.50%	100.00%	-
DPS	0.00	0.00	0.00	2.00	1.50	1.50	3.00	-
YoY %	0.00%	0.00%	0.00%	33.33%	0.00%	-50.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	66.67%	50.00%	50.00%	100.00%	-
NAPS	0.69	0.63	0.97	0.86	1.10	1.05	1.03	-6.45%
YoY %	9.52%	-35.05%	12.79%	-21.82%	4.76%	1.94%	-	-
Horiz. %	66.99%	61.17%	94.17%	83.50%	106.80%	101.94%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 252,195
RPS	19.50	69.33	30.45	20.91	41.78	35.52	29.68	-6.75%
YoY %	-71.87%	127.68%	45.62%	-49.95%	17.62%	19.68%	-	-
Horiz. %	65.70%	233.59%	102.59%	70.45%	140.77%	119.68%	100.00%	-
EPS	0.91	29.80	6.35	0.86	1.12	1.13	1.45	-7.46%
YoY %	-96.95%	369.29%	638.37%	-23.21%	-0.88%	-22.07%	-	-
Horiz. %	62.76%	2,055.17%	437.93%	59.31%	77.24%	77.93%	100.00%	-
DPS	0.00	0.00	0.00	0.50	0.37	0.37	0.68	-
YoY %	0.00%	0.00%	0.00%	35.14%	0.00%	-45.59%	-	-
Horiz. %	0.00%	0.00%	0.00%	73.53%	54.41%	54.41%	100.00%	-
NAPS	0.592	0.5157	0.2467	0.2137	0.2733	0.2612	0.2324	16.85%
YoY %	14.80%	109.04%	15.44%	-21.81%	4.63%	12.39%	-	-
Horiz. %	254.73%	221.90%	106.15%	91.95%	117.60%	112.39%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.52	0.855	3.13	0.455	0.57	0.78	0.755	-
P/RPS	2.29	1.01	2.61	0.54	0.34	0.55	0.57	26.07%
YoY %	126.73%	-61.30%	383.33%	58.82%	-38.18%	-3.51%	-	-
Horiz. %	401.75%	177.19%	457.89%	94.74%	59.65%	96.49%	100.00%	-
P/EPS	49.13	2.35	12.54	13.17	12.69	17.18	11.72	26.96%
YoY %	1,990.64%	-81.26%	-4.78%	3.78%	-26.14%	46.59%	-	-
Horiz. %	419.20%	20.05%	107.00%	112.37%	108.28%	146.59%	100.00%	-
EY	2.04	42.58	7.98	7.59	7.88	5.82	8.53	-21.20%
YoY %	-95.21%	433.58%	5.14%	-3.68%	35.40%	-31.77%	-	-
Horiz. %	23.92%	499.18%	93.55%	88.98%	92.38%	68.23%	100.00%	-
DY	0.00	0.00	0.00	4.40	2.63	1.92	3.97	-
YoY %	0.00%	0.00%	0.00%	67.30%	36.98%	-51.64%	-	-
Horiz. %	0.00%	0.00%	0.00%	110.83%	66.25%	48.36%	100.00%	-
P/NAPS	0.75	1.36	3.23	0.53	0.52	0.74	0.73	0.45%
YoY %	-44.85%	-57.89%	509.43%	1.92%	-29.73%	1.37%	-	-
Horiz. %	102.74%	186.30%	442.47%	72.60%	71.23%	101.37%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	23/08/22	27/08/21	27/08/20	27/08/19	29/08/18	21/08/17	22/08/16	-
Price	0.45	0.79	5.74	0.495	0.605	0.76	0.785	-
P/RPS	1.98	0.93	4.79	0.59	0.36	0.53	0.60	22.00%
YoY %	112.90%	-80.58%	711.86%	63.89%	-32.08%	-11.67%	-	-
Horiz. %	330.00%	155.00%	798.33%	98.33%	60.00%	88.33%	100.00%	-
P/EPS	42.52	2.17	22.99	14.33	13.47	16.74	12.19	23.13%
YoY %	1,859.45%	-90.56%	60.43%	6.38%	-19.53%	37.33%	-	-
Horiz. %	348.81%	17.80%	188.60%	117.56%	110.50%	137.33%	100.00%	-
EY	2.35	46.08	4.35	6.98	7.42	5.97	8.20	-18.79%
YoY %	-94.90%	959.31%	-37.68%	-5.93%	24.29%	-27.20%	-	-
Horiz. %	28.66%	561.95%	53.05%	85.12%	90.49%	72.80%	100.00%	-
DY	0.00	0.00	0.00	4.04	2.48	1.97	3.82	-
YoY %	0.00%	0.00%	0.00%	62.90%	25.89%	-48.43%	-	-
Horiz. %	0.00%	0.00%	0.00%	105.76%	64.92%	51.57%	100.00%	-
P/NAPS	0.65	1.25	5.92	0.58	0.55	0.72	0.76	-2.57%
YoY %	-48.00%	-78.89%	920.69%	5.45%	-23.61%	-5.26%	-	-
Horiz. %	85.53%	164.47%	778.95%	76.32%	72.37%	94.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos