[HEXCARE] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 0.89%
YoY- 1706.46%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 381,438 297,044 294,334 294,661 323,509 397,482 361,157 0.91%
PBT 13,974 20,084 18,642 19,324 2,940 26,981 10,884 4.24%
Tax -3,748 -4,692 -5,957 -7,401 -2,280 -3,618 -2,801 4.96%
NP 10,226 15,392 12,685 11,922 660 23,362 8,082 3.99%
-
NP to SH 10,226 15,392 12,685 11,922 660 23,362 8,640 2.84%
-
Tax Rate 26.82% 23.36% 31.95% 38.30% 77.55% 13.41% 25.74% -
Total Cost 371,212 281,652 281,649 282,738 322,849 374,120 353,074 0.83%
-
Net Worth 269,849 242,790 254,920 197,952 189,000 156,667 161,495 8.92%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 5,884 6,107 9,104 6,067 4,500 6,871 6,728 -2.20%
Div Payout % 57.54% 39.68% 71.77% 50.89% 681.82% 29.41% 77.88% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 269,849 242,790 254,920 197,952 189,000 156,667 161,495 8.92%
NOSH 252,205 229,047 227,607 227,531 225,000 206,141 201,869 3.77%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.68% 5.18% 4.31% 4.05% 0.20% 5.88% 2.24% -
ROE 3.79% 6.34% 4.98% 6.02% 0.35% 14.91% 5.35% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 151.25 129.69 129.32 129.50 143.78 192.82 178.91 -2.75%
EPS 4.05 6.72 5.57 5.24 0.29 11.33 4.28 -0.91%
DPS 2.33 2.67 4.00 2.67 2.00 3.33 3.33 -5.77%
NAPS 1.07 1.06 1.12 0.87 0.84 0.76 0.80 4.96%
Adjusted Per Share Value based on latest NOSH - 228,045
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 37.58 29.27 29.00 29.03 31.87 39.16 35.58 0.91%
EPS 1.01 1.52 1.25 1.17 0.07 2.30 0.85 2.91%
DPS 0.58 0.60 0.90 0.60 0.44 0.68 0.66 -2.12%
NAPS 0.2659 0.2392 0.2512 0.195 0.1862 0.1544 0.1591 8.92%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.73 0.80 0.72 0.64 0.79 0.65 0.60 -
P/RPS 0.48 0.62 0.56 0.49 0.55 0.34 0.34 5.91%
P/EPS 18.00 11.90 12.92 12.21 269.32 5.74 14.02 4.24%
EY 5.55 8.40 7.74 8.19 0.37 17.44 7.13 -4.08%
DY 3.20 3.33 5.56 4.17 2.53 5.13 5.56 -8.78%
P/NAPS 0.68 0.75 0.64 0.74 0.94 0.86 0.75 -1.61%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 22/11/16 25/11/15 10/11/14 25/11/13 22/11/12 23/11/11 -
Price 0.69 0.80 0.795 0.63 0.805 0.85 0.69 -
P/RPS 0.46 0.62 0.61 0.49 0.56 0.44 0.39 2.78%
P/EPS 17.02 11.90 14.26 12.02 274.43 7.50 16.12 0.90%
EY 5.88 8.40 7.01 8.32 0.36 13.33 6.20 -0.87%
DY 3.38 3.33 5.03 4.23 2.48 3.92 4.83 -5.77%
P/NAPS 0.64 0.75 0.71 0.72 0.96 1.12 0.86 -4.80%

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