[HEXCARE] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -6.91%
YoY- -36.83%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 123,327 113,244 98,479 81,652 80,000 89,289 84,318 -0.40%
PBT 14,465 13,053 9,831 9,443 14,242 16,001 14,422 -0.00%
Tax -3,075 -3,249 -2,498 -2,765 -3,671 -4,702 -1,004 -1.18%
NP 11,390 9,804 7,333 6,678 10,571 11,299 13,418 0.17%
-
NP to SH 11,363 9,804 7,333 6,678 10,571 11,299 13,418 0.17%
-
Tax Rate 21.26% 24.89% 25.41% 29.28% 25.78% 29.39% 6.96% -
Total Cost 111,937 103,440 91,146 74,974 69,429 77,990 70,900 -0.48%
-
Net Worth 96,841 73,733 68,802 67,537 66,877 59,251 58,534 -0.53%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 14,785 12,497 7,546 8,771 - - - -100.00%
Div Payout % 130.12% 127.47% 102.91% 131.34% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 96,841 73,733 68,802 67,537 66,877 59,251 58,534 -0.53%
NOSH 73,925 62,485 44,388 43,855 43,146 39,765 30,017 -0.95%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.24% 8.66% 7.45% 8.18% 13.21% 12.65% 15.91% -
ROE 11.73% 13.30% 10.66% 9.89% 15.81% 19.07% 22.92% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 166.83 181.23 221.86 186.19 185.41 224.54 280.89 0.55%
EPS 15.37 15.69 16.52 15.23 24.50 26.40 44.70 1.14%
DPS 20.00 20.00 17.00 20.00 0.00 0.00 0.00 -100.00%
NAPS 1.31 1.18 1.55 1.54 1.55 1.49 1.95 0.42%
Adjusted Per Share Value based on latest NOSH - 43,890
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 10.33 9.49 8.25 6.84 6.70 7.48 7.07 -0.40%
EPS 0.95 0.82 0.61 0.56 0.89 0.95 1.12 0.17%
DPS 1.24 1.05 0.63 0.73 0.00 0.00 0.00 -100.00%
NAPS 0.0811 0.0618 0.0577 0.0566 0.056 0.0496 0.049 -0.53%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.98 0.97 1.03 0.92 1.05 1.05 0.00 -
P/RPS 0.59 0.54 0.46 0.49 0.57 0.47 0.00 -100.00%
P/EPS 6.38 6.18 6.23 6.04 4.29 3.70 0.00 -100.00%
EY 15.68 16.18 16.04 16.55 23.33 27.06 0.00 -100.00%
DY 20.41 20.62 16.50 21.74 0.00 0.00 0.00 -100.00%
P/NAPS 0.75 0.82 0.66 0.60 0.68 0.70 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 07/02/05 27/02/04 20/02/03 12/03/02 17/01/01 02/02/00 -
Price 1.00 1.00 1.14 0.90 1.06 1.10 2.40 -
P/RPS 0.60 0.55 0.51 0.48 0.57 0.49 0.85 0.37%
P/EPS 6.51 6.37 6.90 5.91 4.33 3.87 5.37 -0.20%
EY 15.37 15.69 14.49 16.92 23.11 25.83 18.63 0.20%
DY 20.00 20.00 14.91 22.22 0.00 0.00 0.00 -100.00%
P/NAPS 0.76 0.85 0.74 0.58 0.68 0.74 1.23 0.51%

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