[HEXCARE] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 123.41%
YoY- 96.64%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 198,587 175,130 177,204 148,499 108,313 68,352 56,569 23.25%
PBT 11,323 4,037 7,472 10,955 4,613 -599 3,861 19.62%
Tax -1,564 -1,460 -1,083 -1,723 -2,222 -227 -1,415 1.68%
NP 9,759 2,577 6,389 9,232 2,391 -826 2,446 25.91%
-
NP to SH 9,759 2,790 5,281 5,268 2,679 155 2,551 25.03%
-
Tax Rate 13.81% 36.17% 14.49% 15.73% 48.17% - 36.65% -
Total Cost 188,828 172,553 170,815 139,267 105,922 69,178 54,123 23.13%
-
Net Worth 171,387 149,608 199,595 80,521 136,327 91,449 105,639 8.39%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 4,649 7,825 -
Div Payout % - - - - - 3,000.00% 306.75% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 171,387 149,608 199,595 80,521 136,327 91,449 105,639 8.39%
NOSH 201,632 202,173 199,595 80,521 79,260 77,499 78,251 17.07%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.91% 1.47% 3.61% 6.22% 2.21% -1.21% 4.32% -
ROE 5.69% 1.86% 2.65% 6.54% 1.97% 0.17% 2.41% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 98.49 86.62 88.78 184.42 136.65 88.20 72.29 5.28%
EPS 4.84 1.38 2.65 6.54 3.38 0.20 3.26 6.80%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 10.00 -
NAPS 0.85 0.74 1.00 1.00 1.72 1.18 1.35 -7.41%
Adjusted Per Share Value based on latest NOSH - 80,595
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 19.57 17.25 17.46 14.63 10.67 6.73 5.57 23.27%
EPS 0.96 0.27 0.52 0.52 0.26 0.02 0.25 25.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.46 0.77 -
NAPS 0.1689 0.1474 0.1966 0.0793 0.1343 0.0901 0.1041 8.39%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.73 0.76 1.05 0.83 0.60 0.89 0.99 -
P/RPS 0.74 0.88 1.18 0.45 0.44 1.01 1.37 -9.74%
P/EPS 15.08 55.07 39.68 12.69 17.75 445.00 30.37 -11.00%
EY 6.63 1.82 2.52 7.88 5.63 0.22 3.29 12.37%
DY 0.00 0.00 0.00 0.00 0.00 6.74 10.10 -
P/NAPS 0.86 1.03 1.05 0.83 0.35 0.75 0.73 2.76%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 08/08/12 19/08/11 18/08/10 13/08/09 29/08/08 30/08/07 18/08/06 -
Price 0.69 0.65 0.98 0.94 0.53 0.68 0.96 -
P/RPS 0.70 0.75 1.10 0.51 0.39 0.77 1.33 -10.13%
P/EPS 14.26 47.10 37.04 14.37 15.68 340.00 29.45 -11.37%
EY 7.01 2.12 2.70 6.96 6.38 0.29 3.40 12.80%
DY 0.00 0.00 0.00 0.00 0.00 8.82 10.42 -
P/NAPS 0.81 0.88 0.98 0.94 0.31 0.58 0.71 2.21%

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