[HEXCARE] YoY Annualized Quarter Result on 31-Dec-2001 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
12-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -5.31%
YoY- -6.44%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 113,244 98,479 81,652 80,000 89,289 84,318 73,922 -0.45%
PBT 13,053 9,831 9,443 14,242 16,001 14,422 9,483 -0.33%
Tax -3,249 -2,498 -2,765 -3,671 -4,702 -1,004 -850 -1.41%
NP 9,804 7,333 6,678 10,571 11,299 13,418 8,633 -0.13%
-
NP to SH 9,804 7,333 6,678 10,571 11,299 13,418 8,633 -0.13%
-
Tax Rate 24.89% 25.41% 29.28% 25.78% 29.39% 6.96% 8.96% -
Total Cost 103,440 91,146 74,974 69,429 77,990 70,900 65,289 -0.48%
-
Net Worth 73,733 68,802 67,537 66,877 59,251 58,534 50,359 -0.40%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div 12,497 7,546 8,771 - - - - -100.00%
Div Payout % 127.47% 102.91% 131.34% - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 73,733 68,802 67,537 66,877 59,251 58,534 50,359 -0.40%
NOSH 62,485 44,388 43,855 43,146 39,765 30,017 29,975 -0.77%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 8.66% 7.45% 8.18% 13.21% 12.65% 15.91% 11.68% -
ROE 13.30% 10.66% 9.89% 15.81% 19.07% 22.92% 17.14% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 181.23 221.86 186.19 185.41 224.54 280.89 246.61 0.32%
EPS 15.69 16.52 15.23 24.50 26.40 44.70 28.80 0.64%
DPS 20.00 17.00 20.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.18 1.55 1.54 1.55 1.49 1.95 1.68 0.37%
Adjusted Per Share Value based on latest NOSH - 43,098
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 9.49 8.25 6.84 6.70 7.48 7.07 6.19 -0.45%
EPS 0.82 0.61 0.56 0.89 0.95 1.12 0.72 -0.13%
DPS 1.05 0.63 0.73 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0618 0.0577 0.0566 0.056 0.0496 0.049 0.0422 -0.40%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 0.97 1.03 0.92 1.05 1.05 0.00 0.00 -
P/RPS 0.54 0.46 0.49 0.57 0.47 0.00 0.00 -100.00%
P/EPS 6.18 6.23 6.04 4.29 3.70 0.00 0.00 -100.00%
EY 16.18 16.04 16.55 23.33 27.06 0.00 0.00 -100.00%
DY 20.62 16.50 21.74 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.82 0.66 0.60 0.68 0.70 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 07/02/05 27/02/04 20/02/03 12/03/02 17/01/01 02/02/00 - -
Price 1.00 1.14 0.90 1.06 1.10 2.40 0.00 -
P/RPS 0.55 0.51 0.48 0.57 0.49 0.85 0.00 -100.00%
P/EPS 6.37 6.90 5.91 4.33 3.87 5.37 0.00 -100.00%
EY 15.69 14.49 16.92 23.11 25.83 18.63 0.00 -100.00%
DY 20.00 14.91 22.22 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.85 0.74 0.58 0.68 0.74 1.23 0.00 -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
Post a Comment