[HEXCARE] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 3.09%
YoY- 34.87%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 296,351 325,339 376,546 373,703 343,265 317,628 274,512 1.28%
PBT 16,542 4,374 25,912 11,610 10,152 23,295 11,883 5.66%
Tax -6,408 -3,956 -3,882 -3,121 -1,995 -727 -2,228 19.24%
NP 10,134 418 22,030 8,489 8,157 22,568 9,655 0.80%
-
NP to SH 10,134 418 22,030 8,907 6,604 17,308 8,633 2.70%
-
Tax Rate 38.74% 90.44% 14.98% 26.88% 19.65% 3.12% 18.75% -
Total Cost 286,217 324,921 354,516 365,214 335,108 295,060 264,857 1.30%
-
Net Worth 206,769 199,711 168,151 167,637 149,448 133,770 145,501 6.02%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,544 3,483 5,321 5,049 5,048 5,016 5,535 -3.23%
Div Payout % 44.84% 833.33% 24.15% 56.69% 76.45% 28.98% 64.12% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 206,769 199,711 168,151 167,637 149,448 133,770 145,501 6.02%
NOSH 227,219 232,222 212,850 201,972 201,957 98,624 79,076 19.22%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 3.42% 0.13% 5.85% 2.27% 2.38% 7.11% 3.52% -
ROE 4.90% 0.21% 13.10% 5.31% 4.42% 12.94% 5.93% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 130.42 140.10 176.91 185.03 169.97 379.91 347.15 -15.04%
EPS 4.46 0.18 10.35 4.41 3.27 20.06 10.92 -13.85%
DPS 2.00 1.50 2.50 2.50 2.50 6.00 7.00 -18.83%
NAPS 0.91 0.86 0.79 0.83 0.74 1.60 1.84 -11.06%
Adjusted Per Share Value based on latest NOSH - 202,249
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 24.83 27.26 31.55 31.31 28.76 26.62 23.00 1.28%
EPS 0.85 0.04 1.85 0.75 0.55 1.45 0.72 2.80%
DPS 0.38 0.29 0.45 0.42 0.42 0.42 0.46 -3.13%
NAPS 0.1733 0.1673 0.1409 0.1405 0.1252 0.1121 0.1219 6.03%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.585 0.77 0.70 0.69 0.82 1.17 0.62 -
P/RPS 0.45 0.55 0.40 0.37 0.48 0.31 0.18 16.49%
P/EPS 13.12 427.78 6.76 15.65 25.08 5.65 5.68 14.96%
EY 7.62 0.23 14.79 6.39 3.99 17.69 17.61 -13.02%
DY 3.42 1.95 3.57 3.62 3.05 5.13 11.29 -18.04%
P/NAPS 0.64 0.90 0.89 0.83 1.11 0.73 0.34 11.11%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 19/02/14 27/02/13 24/02/12 28/02/11 22/01/10 26/02/09 -
Price 0.64 0.72 0.61 0.67 0.78 1.41 0.69 -
P/RPS 0.49 0.51 0.34 0.36 0.46 0.37 0.20 16.09%
P/EPS 14.35 400.00 5.89 15.19 23.85 6.81 6.32 14.63%
EY 6.97 0.25 16.97 6.58 4.19 14.68 15.82 -12.76%
DY 3.13 2.08 4.10 3.73 3.21 4.26 10.14 -17.78%
P/NAPS 0.70 0.84 0.77 0.81 1.05 0.88 0.38 10.71%

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