[HEXCARE] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -37.37%
YoY- -17.97%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 365,600 299,988 179,528 129,452 112,608 115,480 105,700 22.96%
PBT 20,024 19,800 8,048 4,348 7,008 16,164 12,608 8.01%
Tax -3,020 -2,352 -5,236 -1,596 -2,388 -3,256 -3,052 -0.17%
NP 17,004 17,448 2,812 2,752 4,620 12,908 9,556 10.07%
-
NP to SH 15,116 9,432 4,200 4,308 5,252 12,908 9,556 7.93%
-
Tax Rate 15.08% 11.88% 65.06% 36.71% 34.08% 20.14% 24.21% -
Total Cost 348,596 282,540 176,716 126,700 107,988 102,572 96,144 23.93%
-
Net Worth 0 80,238 136,022 100,572 108,635 81,986 72,434 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 19,005 - 26,235 17,996 -
Div Payout % - - - 441.18% - 203.25% 188.32% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 0 80,238 136,022 100,572 108,635 81,986 72,434 -
NOSH 198,131 80,238 79,545 79,191 78,154 65,589 44,990 28.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 4.65% 5.82% 1.57% 2.13% 4.10% 11.18% 9.04% -
ROE 0.00% 11.76% 3.09% 4.28% 4.83% 15.74% 13.19% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 184.52 373.87 225.69 163.47 144.08 176.06 234.94 -3.94%
EPS 7.64 11.76 5.28 5.44 6.72 19.68 21.24 -15.66%
DPS 0.00 0.00 0.00 24.00 0.00 40.00 40.00 -
NAPS 0.00 1.00 1.71 1.27 1.39 1.25 1.61 -
Adjusted Per Share Value based on latest NOSH - 79,191
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 30.64 25.14 15.04 10.85 9.44 9.68 8.86 22.96%
EPS 1.27 0.79 0.35 0.36 0.44 1.08 0.80 8.00%
DPS 0.00 0.00 0.00 1.59 0.00 2.20 1.51 -
NAPS 0.00 0.0672 0.114 0.0843 0.091 0.0687 0.0607 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.31 0.68 0.60 0.96 1.00 0.95 1.24 -
P/RPS 0.71 0.18 0.27 0.59 0.69 0.54 0.53 4.99%
P/EPS 17.17 5.78 11.36 17.65 14.88 4.83 5.84 19.68%
EY 5.82 17.29 8.80 5.67 6.72 20.72 17.13 -16.45%
DY 0.00 0.00 0.00 25.00 0.00 42.11 32.26 -
P/NAPS 0.00 0.68 0.35 0.76 0.72 0.76 0.77 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 26/05/09 09/05/08 31/05/07 10/05/06 20/04/05 24/05/04 -
Price 1.04 0.79 0.65 0.87 1.01 0.97 1.12 -
P/RPS 0.56 0.21 0.29 0.53 0.70 0.55 0.48 2.60%
P/EPS 13.63 6.72 12.31 15.99 15.03 4.93 5.27 17.15%
EY 7.34 14.88 8.12 6.25 6.65 20.29 18.96 -14.62%
DY 0.00 0.00 0.00 27.59 0.00 41.24 35.71 -
P/NAPS 0.00 0.79 0.38 0.69 0.73 0.78 0.70 -

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