[HEXCARE] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 155.81%
YoY- -95.49%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 150,619 145,878 144,725 150,744 198,587 175,130 177,204 -2.67%
PBT 9,856 9,035 9,585 1,598 11,323 4,037 7,472 4.71%
Tax -2,481 -2,960 -3,676 -1,158 -1,564 -1,460 -1,083 14.80%
NP 7,375 6,075 5,909 440 9,759 2,577 6,389 2.41%
-
NP to SH 7,375 6,075 5,909 440 9,759 2,790 5,281 5.71%
-
Tax Rate 25.17% 32.76% 38.35% 72.47% 13.81% 36.17% 14.49% -
Total Cost 143,244 139,803 138,816 150,304 188,828 172,553 170,815 -2.88%
-
Net Worth 235,908 227,528 188,633 187,578 171,387 149,608 199,595 2.82%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 3,435 3,412 - - - - - -
Div Payout % 46.58% 56.18% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 235,908 227,528 188,633 187,578 171,387 149,608 199,595 2.82%
NOSH 229,037 227,528 227,269 231,578 201,632 202,173 199,595 2.31%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.90% 4.16% 4.08% 0.29% 4.91% 1.47% 3.61% -
ROE 3.13% 2.67% 3.13% 0.23% 5.69% 1.86% 2.65% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 65.76 64.11 63.68 65.09 98.49 86.62 88.78 -4.87%
EPS 3.22 2.67 2.60 0.19 4.84 1.38 2.65 3.29%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.00 0.83 0.81 0.85 0.74 1.00 0.49%
Adjusted Per Share Value based on latest NOSH - 223,333
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.84 14.37 14.26 14.85 19.57 17.25 17.46 -2.67%
EPS 0.73 0.60 0.58 0.04 0.96 0.27 0.52 5.81%
DPS 0.34 0.34 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2324 0.2242 0.1858 0.1848 0.1689 0.1474 0.1966 2.82%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.755 0.68 0.63 0.735 0.73 0.76 1.05 -
P/RPS 1.15 1.06 0.99 1.13 0.74 0.88 1.18 -0.42%
P/EPS 23.45 25.47 24.23 386.84 15.08 55.07 39.68 -8.38%
EY 4.26 3.93 4.13 0.26 6.63 1.82 2.52 9.13%
DY 1.99 2.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.76 0.91 0.86 1.03 1.05 -5.87%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 25/08/15 27/08/14 26/08/13 08/08/12 19/08/11 18/08/10 -
Price 0.785 0.675 0.66 0.815 0.69 0.65 0.98 -
P/RPS 1.19 1.05 1.04 1.25 0.70 0.75 1.10 1.31%
P/EPS 24.38 25.28 25.38 428.95 14.26 47.10 37.04 -6.72%
EY 4.10 3.96 3.94 0.23 7.01 2.12 2.70 7.20%
DY 1.91 2.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.68 0.80 1.01 0.81 0.88 0.98 -4.14%

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