[HEXCARE] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 23.49%
YoY- 100.49%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 376,546 373,703 343,265 317,628 274,512 144,929 121,389 20.74%
PBT 25,912 11,610 10,152 23,295 11,883 -4,485 8,208 21.09%
Tax -3,882 -3,121 -1,995 -727 -2,228 -230 -1,625 15.60%
NP 22,030 8,489 8,157 22,568 9,655 -4,715 6,583 22.27%
-
NP to SH 22,030 8,907 6,604 17,308 8,633 -1,626 6,878 21.38%
-
Tax Rate 14.98% 26.88% 19.65% 3.12% 18.75% - 19.80% -
Total Cost 354,516 365,214 335,108 295,060 264,857 149,644 114,806 20.65%
-
Net Worth 168,151 167,637 149,448 133,770 145,501 134,073 99,356 9.15%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,321 5,049 5,048 5,016 5,535 3,966 11,828 -12.45%
Div Payout % 24.15% 56.69% 76.45% 28.98% 64.12% 0.00% 171.97% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 168,151 167,637 149,448 133,770 145,501 134,073 99,356 9.15%
NOSH 212,850 201,972 201,957 98,624 79,076 79,333 78,854 17.98%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.85% 2.27% 2.38% 7.11% 3.52% -3.25% 5.42% -
ROE 13.10% 5.31% 4.42% 12.94% 5.93% -1.21% 6.92% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 176.91 185.03 169.97 379.91 347.15 182.68 153.94 2.34%
EPS 10.35 4.41 3.27 20.06 10.92 -2.05 8.72 2.89%
DPS 2.50 2.50 2.50 6.00 7.00 5.00 15.00 -25.79%
NAPS 0.79 0.83 0.74 1.60 1.84 1.69 1.26 -7.47%
Adjusted Per Share Value based on latest NOSH - 98,624
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.10 36.82 33.82 31.29 27.05 14.28 11.96 20.74%
EPS 2.17 0.88 0.65 1.71 0.85 -0.16 0.68 21.31%
DPS 0.52 0.50 0.50 0.49 0.55 0.39 1.17 -12.63%
NAPS 0.1657 0.1652 0.1472 0.1318 0.1434 0.1321 0.0979 9.15%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.69 0.82 1.17 0.62 0.63 0.99 -
P/RPS 0.40 0.37 0.48 0.31 0.18 0.34 0.64 -7.52%
P/EPS 6.76 15.65 25.08 5.65 5.68 -30.74 11.35 -8.26%
EY 14.79 6.39 3.99 17.69 17.61 -3.25 8.81 9.00%
DY 3.57 3.62 3.05 5.13 11.29 7.94 15.15 -21.39%
P/NAPS 0.89 0.83 1.11 0.73 0.34 0.37 0.79 2.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 28/02/11 22/01/10 26/02/09 25/02/08 28/02/07 -
Price 0.61 0.67 0.78 1.41 0.69 0.55 0.95 -
P/RPS 0.34 0.36 0.46 0.37 0.20 0.30 0.62 -9.51%
P/EPS 5.89 15.19 23.85 6.81 6.32 -26.83 10.89 -9.72%
EY 16.97 6.58 4.19 14.68 15.82 -3.73 9.18 10.77%
DY 4.10 3.73 3.21 4.26 10.14 9.09 15.79 -20.11%
P/NAPS 0.77 0.81 1.05 0.88 0.38 0.33 0.75 0.43%

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