[HEXCARE] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2667.46%
YoY- 1581.4%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 321,904 297,928 282,828 283,636 292,288 390,124 313,244 0.45%
PBT 17,416 20,608 17,324 17,924 4,300 17,988 6,100 19.08%
Tax -4,088 -6,084 -6,056 -6,356 -3,612 -3,680 -3,096 4.73%
NP 13,328 14,524 11,268 11,568 688 14,308 3,004 28.15%
-
NP to SH 13,328 14,524 11,268 11,568 688 14,308 2,708 30.39%
-
Tax Rate 23.47% 29.52% 34.96% 35.46% 84.00% 20.46% 50.75% -
Total Cost 308,576 283,404 271,560 272,068 291,600 375,816 310,240 -0.08%
-
Net Worth 255,070 232,108 218,090 189,004 167,699 159,651 141,373 10.32%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 6,893 13,788 13,630 - - - - -
Div Payout % 51.72% 94.94% 120.97% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 255,070 232,108 218,090 189,004 167,699 159,651 141,373 10.32%
NOSH 229,793 229,810 227,177 227,716 215,000 202,090 199,117 2.41%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 4.14% 4.88% 3.98% 4.08% 0.24% 3.67% 0.96% -
ROE 5.23% 6.26% 5.17% 6.12% 0.41% 8.96% 1.92% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 140.08 129.64 124.50 124.56 135.95 193.04 157.32 -1.91%
EPS 5.80 6.32 4.96 5.08 0.32 7.08 1.36 27.31%
DPS 3.00 6.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.01 0.96 0.83 0.78 0.79 0.71 7.72%
Adjusted Per Share Value based on latest NOSH - 227,716
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 31.71 29.35 27.86 27.94 28.80 38.44 30.86 0.45%
EPS 1.31 1.43 1.11 1.14 0.07 1.41 0.27 30.08%
DPS 0.68 1.36 1.34 0.00 0.00 0.00 0.00 -
NAPS 0.2513 0.2287 0.2149 0.1862 0.1652 0.1573 0.1393 10.32%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.79 0.765 0.695 0.635 0.675 0.65 0.77 -
P/RPS 0.56 0.59 0.56 0.51 0.50 0.34 0.49 2.24%
P/EPS 13.62 12.10 14.01 12.50 210.94 9.18 56.62 -21.12%
EY 7.34 8.26 7.14 8.00 0.47 10.89 1.77 26.72%
DY 3.80 7.84 8.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 0.72 0.77 0.87 0.82 1.08 -6.74%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 22/05/17 23/05/16 20/05/15 21/05/14 23/05/13 29/05/12 27/05/11 -
Price 0.815 0.77 0.705 0.67 0.74 0.60 0.71 -
P/RPS 0.58 0.59 0.57 0.54 0.54 0.31 0.45 4.31%
P/EPS 14.05 12.18 14.21 13.19 231.25 8.47 52.21 -19.63%
EY 7.12 8.21 7.04 7.58 0.43 11.80 1.92 24.38%
DY 3.68 7.79 8.51 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.76 0.73 0.81 0.95 0.76 1.00 -5.10%

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