[HEXCARE] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 89.05%
YoY- -1.2%
Quarter Report
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 351,850 154,531 106,098 212,037 180,250 150,619 145,878 15.78%
PBT 195,785 38,315 5,293 7,399 7,917 9,856 9,035 66.89%
Tax -44,552 -6,092 -937 -1,737 -2,186 -2,481 -2,960 57.06%
NP 151,233 32,223 4,356 5,662 5,731 7,375 6,075 70.79%
-
NP to SH 151,233 32,223 4,356 5,662 5,731 7,375 6,075 70.79%
-
Tax Rate 22.76% 15.90% 17.70% 23.48% 27.61% 25.17% 32.76% -
Total Cost 200,617 122,308 101,742 206,375 174,519 143,244 139,803 6.19%
-
Net Worth 523,433 250,409 216,888 277,415 264,805 235,908 227,528 14.88%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 2,521 1,891 1,891 3,435 3,412 -
Div Payout % - - 57.90% 33.41% 33.00% 46.58% 56.18% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 523,433 250,409 216,888 277,415 264,805 235,908 227,528 14.88%
NOSH 832,275 277,425 252,195 252,205 252,205 229,037 227,528 24.10%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 42.98% 20.85% 4.11% 2.67% 3.18% 4.90% 4.16% -
ROE 28.89% 12.87% 2.01% 2.04% 2.16% 3.13% 2.67% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 42.35 59.86 42.07 84.08 71.47 65.76 64.11 -6.67%
EPS 18.20 12.48 1.73 2.25 2.27 3.22 2.67 37.65%
DPS 0.00 0.00 1.00 0.75 0.75 1.50 1.50 -
NAPS 0.63 0.97 0.86 1.10 1.05 1.03 1.00 -7.40%
Adjusted Per Share Value based on latest NOSH - 252,205
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 29.48 12.95 8.89 17.77 15.10 12.62 12.22 15.79%
EPS 12.67 2.70 0.37 0.47 0.48 0.62 0.51 70.73%
DPS 0.00 0.00 0.21 0.16 0.16 0.29 0.29 -
NAPS 0.4386 0.2098 0.1817 0.2325 0.2219 0.1977 0.1907 14.87%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.855 3.13 0.455 0.57 0.78 0.755 0.68 -
P/RPS 2.02 5.23 1.08 0.68 1.09 1.15 1.06 11.33%
P/EPS 4.70 25.08 26.34 25.39 34.32 23.45 25.47 -24.52%
EY 21.29 3.99 3.80 3.94 2.91 4.26 3.93 32.49%
DY 0.00 0.00 2.20 1.32 0.96 1.99 2.21 -
P/NAPS 1.36 3.23 0.53 0.52 0.74 0.73 0.68 12.23%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 27/08/20 27/08/19 29/08/18 21/08/17 22/08/16 25/08/15 -
Price 0.79 5.74 0.495 0.605 0.76 0.785 0.675 -
P/RPS 1.87 9.59 1.18 0.72 1.06 1.19 1.05 10.08%
P/EPS 4.34 45.99 28.66 26.95 33.44 24.38 25.28 -25.42%
EY 23.04 2.17 3.49 3.71 2.99 4.10 3.96 34.07%
DY 0.00 0.00 2.02 1.24 0.99 1.91 2.22 -
P/NAPS 1.25 5.92 0.58 0.55 0.72 0.76 0.68 10.66%

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