[HEXCARE] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 50.35%
YoY- -6.16%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 84,872 74,614 60,263 59,986 68,886 62,438 51,197 -0.53%
PBT 10,284 7,853 7,788 11,190 12,834 10,426 6,590 -0.47%
Tax -2,608 -2,169 -2,408 -2,817 -3,911 -150 -54 -4.03%
NP 7,676 5,684 5,380 8,373 8,923 10,276 6,536 -0.17%
-
NP to SH 7,676 5,684 5,380 8,373 8,923 10,276 6,536 -0.17%
-
Tax Rate 25.36% 27.62% 30.92% 25.17% 30.47% 1.44% 0.82% -
Total Cost 77,196 68,930 54,883 51,613 59,963 52,162 44,661 -0.58%
-
Net Worth 71,891 70,385 68,234 68,192 65,939 0 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 9,100 7,525 8,747 - - - - -100.00%
Div Payout % 118.55% 132.40% 162.60% - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 71,891 70,385 68,234 68,192 65,939 0 0 -100.00%
NOSH 45,500 44,267 43,739 43,159 30,247 30,046 29,981 -0.44%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 9.04% 7.62% 8.93% 13.96% 12.95% 16.46% 12.77% -
ROE 10.68% 8.08% 7.88% 12.28% 13.53% 0.00% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 186.53 168.55 137.78 138.99 227.74 207.80 170.76 -0.09%
EPS 16.87 12.84 12.30 19.40 29.50 34.20 21.80 0.27%
DPS 20.00 17.00 20.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.58 1.59 1.56 1.58 2.18 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 43,138
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 7.11 6.25 5.05 5.03 5.77 5.23 4.29 -0.53%
EPS 0.64 0.48 0.45 0.70 0.75 0.86 0.55 -0.16%
DPS 0.76 0.63 0.73 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.0602 0.059 0.0572 0.0571 0.0553 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.12 0.95 0.99 0.83 1.85 0.00 0.00 -
P/RPS 0.60 0.56 0.72 0.60 0.81 0.00 0.00 -100.00%
P/EPS 6.64 7.40 8.05 4.28 6.27 0.00 0.00 -100.00%
EY 15.06 13.52 12.42 23.37 15.95 0.00 0.00 -100.00%
DY 17.86 17.89 20.20 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.71 0.60 0.63 0.53 0.85 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 04/11/04 07/11/03 31/10/02 26/11/01 12/10/00 14/10/99 - -
Price 1.15 1.01 0.98 0.93 1.70 0.00 0.00 -
P/RPS 0.62 0.60 0.71 0.67 0.75 0.00 0.00 -100.00%
P/EPS 6.82 7.87 7.97 4.79 5.76 0.00 0.00 -100.00%
EY 14.67 12.71 12.55 20.86 17.35 0.00 0.00 -100.00%
DY 17.39 16.83 20.41 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.73 0.64 0.63 0.59 0.78 0.00 0.00 -100.00%

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