[HEXCARE] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -96.88%
YoY- -95.19%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 297,928 282,828 283,636 292,288 390,124 313,244 365,600 -3.35%
PBT 20,608 17,324 17,924 4,300 17,988 6,100 20,024 0.47%
Tax -6,084 -6,056 -6,356 -3,612 -3,680 -3,096 -3,020 12.37%
NP 14,524 11,268 11,568 688 14,308 3,004 17,004 -2.59%
-
NP to SH 14,524 11,268 11,568 688 14,308 2,708 15,116 -0.66%
-
Tax Rate 29.52% 34.96% 35.46% 84.00% 20.46% 50.75% 15.08% -
Total Cost 283,404 271,560 272,068 291,600 375,816 310,240 348,596 -3.38%
-
Net Worth 232,108 218,090 189,004 167,699 159,651 141,373 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 13,788 13,630 - - - - - -
Div Payout % 94.94% 120.97% - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 232,108 218,090 189,004 167,699 159,651 141,373 0 -
NOSH 229,810 227,177 227,716 215,000 202,090 199,117 198,131 2.50%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 4.88% 3.98% 4.08% 0.24% 3.67% 0.96% 4.65% -
ROE 6.26% 5.17% 6.12% 0.41% 8.96% 1.92% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 129.64 124.50 124.56 135.95 193.04 157.32 184.52 -5.70%
EPS 6.32 4.96 5.08 0.32 7.08 1.36 7.64 -3.10%
DPS 6.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.96 0.83 0.78 0.79 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 29.35 27.86 27.94 28.80 38.44 30.86 36.02 -3.35%
EPS 1.43 1.11 1.14 0.07 1.41 0.27 1.49 -0.68%
DPS 1.36 1.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2287 0.2149 0.1862 0.1652 0.1573 0.1393 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.765 0.695 0.635 0.675 0.65 0.77 1.31 -
P/RPS 0.59 0.56 0.51 0.50 0.34 0.49 0.71 -3.03%
P/EPS 12.10 14.01 12.50 210.94 9.18 56.62 17.17 -5.66%
EY 8.26 7.14 8.00 0.47 10.89 1.77 5.82 6.00%
DY 7.84 8.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.72 0.77 0.87 0.82 1.08 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 20/05/15 21/05/14 23/05/13 29/05/12 27/05/11 27/05/10 -
Price 0.77 0.705 0.67 0.74 0.60 0.71 1.04 -
P/RPS 0.59 0.57 0.54 0.54 0.31 0.45 0.56 0.87%
P/EPS 12.18 14.21 13.19 231.25 8.47 52.21 13.63 -1.85%
EY 8.21 7.04 7.58 0.43 11.80 1.92 7.34 1.88%
DY 7.79 8.51 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.73 0.81 0.95 0.76 1.00 0.00 -

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