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

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
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 197,966 703,700 309,062 212,196 424,074 360,500 301,238 -6.75%
PBT 9,264 391,570 76,630 10,586 14,798 15,834 19,712 -11.82%
Tax -46 -89,104 -12,184 -1,874 -3,474 -4,372 -4,962 -54.15%
NP 9,218 302,466 64,446 8,712 11,324 11,462 14,750 -7.53%
-
NP to SH 9,218 302,466 64,446 8,712 11,324 11,462 14,750 -7.53%
-
Tax Rate 0.50% 22.76% 15.90% 17.70% 23.48% 27.61% 25.17% -
Total Cost 188,748 401,234 244,616 203,484 412,750 349,038 286,488 -6.71%
-
Net Worth 600,930 523,433 250,409 216,888 277,415 265,090 235,908 16.85%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - 5,043 3,782 3,787 6,871 -
Div Payout % - - - 57.90% 33.41% 33.04% 46.58% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 600,930 523,433 250,409 216,888 277,415 265,090 235,908 16.85%
NOSH 915,502 832,275 277,425 252,195 252,205 252,466 229,037 25.96%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 4.66% 42.98% 20.85% 4.11% 2.67% 3.18% 4.90% -
ROE 1.53% 57.79% 25.74% 4.02% 4.08% 4.32% 6.25% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 22.73 84.70 119.72 84.14 168.15 142.79 131.52 -25.35%
EPS 1.06 36.40 24.96 3.46 4.50 4.54 6.44 -25.96%
DPS 0.00 0.00 0.00 2.00 1.50 1.50 3.00 -
NAPS 0.69 0.63 0.97 0.86 1.10 1.05 1.03 -6.45%
Adjusted Per Share Value based on latest NOSH - 252,195
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 16.59 58.97 25.90 17.78 35.54 30.21 25.24 -6.75%
EPS 0.77 25.35 5.40 0.73 0.95 0.96 1.24 -7.63%
DPS 0.00 0.00 0.00 0.42 0.32 0.32 0.58 -
NAPS 0.5036 0.4386 0.2098 0.1817 0.2325 0.2221 0.1977 16.85%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
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%
P/EPS 49.13 2.35 12.54 13.17 12.69 17.18 11.72 26.96%
EY 2.04 42.58 7.98 7.59 7.88 5.82 8.53 -21.20%
DY 0.00 0.00 0.00 4.40 2.63 1.92 3.97 -
P/NAPS 0.75 1.36 3.23 0.53 0.52 0.74 0.73 0.45%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
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%
P/EPS 42.52 2.17 22.99 14.33 13.47 16.74 12.19 23.13%
EY 2.35 46.08 4.35 6.98 7.42 5.97 8.20 -18.79%
DY 0.00 0.00 0.00 4.04 2.48 1.97 3.82 -
P/NAPS 0.65 1.25 5.92 0.58 0.55 0.72 0.76 -2.57%

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