[HEXCARE] YoY Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 8.17%
YoY- -123.64%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 343,265 317,628 274,512 144,929 121,389 123,327 113,244 20.29%
PBT 10,152 23,295 11,883 -4,485 8,208 14,465 13,053 -4.10%
Tax -1,995 -727 -2,228 -230 -1,625 -3,075 -3,249 -7.80%
NP 8,157 22,568 9,655 -4,715 6,583 11,390 9,804 -3.01%
-
NP to SH 6,604 17,308 8,633 -1,626 6,878 11,363 9,804 -6.37%
-
Tax Rate 19.65% 3.12% 18.75% - 19.80% 21.26% 24.89% -
Total Cost 335,108 295,060 264,857 149,644 114,806 111,937 103,440 21.63%
-
Net Worth 149,448 133,770 145,501 134,073 99,356 96,841 73,733 12.49%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,048 5,016 5,535 3,966 11,828 14,785 12,497 -14.01%
Div Payout % 76.45% 28.98% 64.12% 0.00% 171.97% 130.12% 127.47% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 149,448 133,770 145,501 134,073 99,356 96,841 73,733 12.49%
NOSH 201,957 98,624 79,076 79,333 78,854 73,925 62,485 21.58%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.38% 7.11% 3.52% -3.25% 5.42% 9.24% 8.66% -
ROE 4.42% 12.94% 5.93% -1.21% 6.92% 11.73% 13.30% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 169.97 379.91 347.15 182.68 153.94 166.83 181.23 -1.06%
EPS 3.27 20.06 10.92 -2.05 8.72 15.37 15.69 -22.99%
DPS 2.50 6.00 7.00 5.00 15.00 20.00 20.00 -29.27%
NAPS 0.74 1.60 1.84 1.69 1.26 1.31 1.18 -7.47%
Adjusted Per Share Value based on latest NOSH - 78,793
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 28.76 26.62 23.00 12.14 10.17 10.33 9.49 20.28%
EPS 0.55 1.45 0.72 -0.14 0.58 0.95 0.82 -6.43%
DPS 0.42 0.42 0.46 0.33 0.99 1.24 1.05 -14.15%
NAPS 0.1252 0.1121 0.1219 0.1123 0.0833 0.0811 0.0618 12.48%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.82 1.17 0.62 0.63 0.99 0.98 0.97 -
P/RPS 0.48 0.31 0.18 0.34 0.64 0.59 0.54 -1.94%
P/EPS 25.08 5.65 5.68 -30.74 11.35 6.38 6.18 26.28%
EY 3.99 17.69 17.61 -3.25 8.81 15.68 16.18 -20.80%
DY 3.05 5.13 11.29 7.94 15.15 20.41 20.62 -27.26%
P/NAPS 1.11 0.73 0.34 0.37 0.79 0.75 0.82 5.17%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 22/01/10 26/02/09 25/02/08 28/02/07 28/02/06 07/02/05 -
Price 0.78 1.41 0.69 0.55 0.95 1.00 1.00 -
P/RPS 0.46 0.37 0.20 0.30 0.62 0.60 0.55 -2.93%
P/EPS 23.85 6.81 6.32 -26.83 10.89 6.51 6.37 24.59%
EY 4.19 14.68 15.82 -3.73 9.18 15.37 15.69 -19.74%
DY 3.21 4.26 10.14 9.09 15.79 20.00 20.00 -26.27%
P/NAPS 1.05 0.88 0.38 0.33 0.75 0.76 0.85 3.58%

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