[HEXCARE] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -8.99%
YoY- 15.9%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 274,512 144,929 121,389 123,327 113,244 98,479 81,652 22.37%
PBT 11,883 -4,485 8,208 14,465 13,053 9,831 9,443 3.90%
Tax -2,228 -230 -1,625 -3,075 -3,249 -2,498 -2,765 -3.53%
NP 9,655 -4,715 6,583 11,390 9,804 7,333 6,678 6.33%
-
NP to SH 8,633 -1,626 6,878 11,363 9,804 7,333 6,678 4.36%
-
Tax Rate 18.75% - 19.80% 21.26% 24.89% 25.41% 29.28% -
Total Cost 264,857 149,644 114,806 111,937 103,440 91,146 74,974 23.38%
-
Net Worth 145,501 134,073 99,356 96,841 73,733 68,802 67,537 13.63%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 5,535 3,966 11,828 14,785 12,497 7,546 8,771 -7.37%
Div Payout % 64.12% 0.00% 171.97% 130.12% 127.47% 102.91% 131.34% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 145,501 134,073 99,356 96,841 73,733 68,802 67,537 13.63%
NOSH 79,076 79,333 78,854 73,925 62,485 44,388 43,855 10.31%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.52% -3.25% 5.42% 9.24% 8.66% 7.45% 8.18% -
ROE 5.93% -1.21% 6.92% 11.73% 13.30% 10.66% 9.89% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 347.15 182.68 153.94 166.83 181.23 221.86 186.19 10.93%
EPS 10.92 -2.05 8.72 15.37 15.69 16.52 15.23 -5.38%
DPS 7.00 5.00 15.00 20.00 20.00 17.00 20.00 -16.03%
NAPS 1.84 1.69 1.26 1.31 1.18 1.55 1.54 3.00%
Adjusted Per Share Value based on latest NOSH - 74,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 27.05 14.28 11.96 12.15 11.16 9.70 8.04 22.38%
EPS 0.85 -0.16 0.68 1.12 0.97 0.72 0.66 4.30%
DPS 0.55 0.39 1.17 1.46 1.23 0.74 0.86 -7.17%
NAPS 0.1434 0.1321 0.0979 0.0954 0.0726 0.0678 0.0665 13.65%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.62 0.63 0.99 0.98 0.97 1.03 0.92 -
P/RPS 0.18 0.34 0.64 0.59 0.54 0.46 0.49 -15.35%
P/EPS 5.68 -30.74 11.35 6.38 6.18 6.23 6.04 -1.01%
EY 17.61 -3.25 8.81 15.68 16.18 16.04 16.55 1.03%
DY 11.29 7.94 15.15 20.41 20.62 16.50 21.74 -10.33%
P/NAPS 0.34 0.37 0.79 0.75 0.82 0.66 0.60 -9.02%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 25/02/08 28/02/07 28/02/06 07/02/05 27/02/04 20/02/03 -
Price 0.69 0.55 0.95 1.00 1.00 1.14 0.90 -
P/RPS 0.20 0.30 0.62 0.60 0.55 0.51 0.48 -13.56%
P/EPS 6.32 -26.83 10.89 6.51 6.37 6.90 5.91 1.12%
EY 15.82 -3.73 9.18 15.37 15.69 14.49 16.92 -1.11%
DY 10.14 9.09 15.79 20.00 20.00 14.91 22.22 -12.24%
P/NAPS 0.38 0.33 0.75 0.76 0.85 0.74 0.58 -6.79%

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