[HEXCARE] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -9.25%
YoY- -31.61%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 323,509 397,482 361,157 351,926 311,637 260,812 141,912 14.70%
PBT 2,940 26,981 10,884 13,185 22,244 10,782 -3,520 -
Tax -2,280 -3,618 -2,801 -2,026 -2,556 -3,728 -506 28.48%
NP 660 23,362 8,082 11,158 19,688 7,054 -4,026 -
-
NP to SH 660 23,362 8,640 9,585 14,016 6,701 -1,770 -
-
Tax Rate 77.55% 13.41% 25.74% 15.37% 11.49% 34.58% - -
Total Cost 322,849 374,120 353,074 340,768 291,949 253,757 145,938 14.13%
-
Net Worth 189,000 156,667 161,495 200,362 81,548 133,181 93,039 12.52%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 4,500 6,871 6,728 6,678 6,523 - 6,361 -5.60%
Div Payout % 681.82% 29.41% 77.88% 69.68% 46.55% - 0.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 189,000 156,667 161,495 200,362 81,548 133,181 93,039 12.52%
NOSH 225,000 206,141 201,869 200,362 81,548 79,274 79,520 18.90%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.20% 5.88% 2.24% 3.17% 6.32% 2.70% -2.84% -
ROE 0.35% 14.91% 5.35% 4.78% 17.19% 5.03% -1.90% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 143.78 192.82 178.91 175.64 382.15 329.00 178.46 -3.53%
EPS 0.29 11.33 4.28 4.79 17.19 8.45 -2.23 -
DPS 2.00 3.33 3.33 3.33 8.00 0.00 8.00 -20.61%
NAPS 0.84 0.76 0.80 1.00 1.00 1.68 1.17 -5.36%
Adjusted Per Share Value based on latest NOSH - 200,777
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 31.87 39.16 35.58 34.67 30.70 25.70 13.98 14.70%
EPS 0.07 2.30 0.85 0.94 1.38 0.66 -0.17 -
DPS 0.44 0.68 0.66 0.66 0.64 0.00 0.63 -5.80%
NAPS 0.1862 0.1544 0.1591 0.1974 0.0803 0.1312 0.0917 12.51%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.79 0.65 0.60 0.84 0.88 0.60 0.66 -
P/RPS 0.55 0.34 0.34 0.48 0.23 0.18 0.37 6.82%
P/EPS 269.32 5.74 14.02 17.56 5.12 7.10 -29.64 -
EY 0.37 17.44 7.13 5.70 19.53 14.09 -3.37 -
DY 2.53 5.13 5.56 3.97 9.09 0.00 12.12 -22.96%
P/NAPS 0.94 0.86 0.75 0.84 0.88 0.36 0.56 9.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 22/11/12 23/11/11 22/11/10 29/10/09 14/11/08 15/11/07 -
Price 0.805 0.85 0.69 0.87 0.94 0.58 0.57 -
P/RPS 0.56 0.44 0.39 0.50 0.25 0.18 0.32 9.76%
P/EPS 274.43 7.50 16.12 18.19 5.47 6.86 -25.60 -
EY 0.36 13.33 6.20 5.50 18.28 14.57 -3.91 -
DY 2.48 3.92 4.83 3.83 8.51 0.00 14.04 -25.07%
P/NAPS 0.96 1.12 0.86 0.87 0.94 0.35 0.49 11.84%

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