[HEXCARE] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
27-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 40.07%
YoY- 21.99%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 195,609 106,434 92,279 94,194 84,872 74,614 60,263 21.65%
PBT 8,087 -2,640 7,002 11,841 10,284 7,853 7,788 0.62%
Tax -2,796 -380 -2,321 -2,389 -2,608 -2,169 -2,408 2.51%
NP 5,291 -3,020 4,681 9,452 7,676 5,684 5,380 -0.27%
-
NP to SH 5,026 -1,328 4,875 9,364 7,676 5,684 5,380 -1.12%
-
Tax Rate 34.57% - 33.15% 20.18% 25.36% 27.62% 30.92% -
Total Cost 190,318 109,454 87,598 84,742 77,196 68,930 54,883 23.00%
-
Net Worth 133,181 93,039 102,838 93,498 71,891 70,385 68,234 11.77%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 4,771 7,850 7,083 9,100 7,525 8,747 -
Div Payout % - 0.00% 161.03% 75.64% 118.55% 132.40% 162.60% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 133,181 93,039 102,838 93,498 71,891 70,385 68,234 11.77%
NOSH 79,274 79,520 78,502 70,832 45,500 44,267 43,739 10.40%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.70% -2.84% 5.07% 10.03% 9.04% 7.62% 8.93% -
ROE 3.77% -1.43% 4.74% 10.02% 10.68% 8.08% 7.88% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 246.75 133.84 117.55 132.98 186.53 168.55 137.78 10.18%
EPS 6.34 -1.67 6.21 13.22 16.87 12.84 12.30 -10.44%
DPS 0.00 6.00 10.00 10.00 20.00 17.00 20.00 -
NAPS 1.68 1.17 1.31 1.32 1.58 1.59 1.56 1.24%
Adjusted Per Share Value based on latest NOSH - 70,899
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 16.39 8.92 7.73 7.89 7.11 6.25 5.05 21.65%
EPS 0.42 -0.11 0.41 0.78 0.64 0.48 0.45 -1.14%
DPS 0.00 0.40 0.66 0.59 0.76 0.63 0.73 -
NAPS 0.1116 0.078 0.0862 0.0783 0.0602 0.059 0.0572 11.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.60 0.66 0.95 0.98 1.12 0.95 0.99 -
P/RPS 0.24 0.49 0.81 0.74 0.60 0.56 0.72 -16.71%
P/EPS 9.46 -39.52 15.30 7.41 6.64 7.40 8.05 2.72%
EY 10.57 -2.53 6.54 13.49 15.06 13.52 12.42 -2.64%
DY 0.00 9.09 10.53 10.20 17.86 17.89 20.20 -
P/NAPS 0.36 0.56 0.73 0.74 0.71 0.60 0.63 -8.89%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 14/11/08 15/11/07 07/11/06 27/10/05 04/11/04 07/11/03 31/10/02 -
Price 0.58 0.57 0.98 1.00 1.15 1.01 0.98 -
P/RPS 0.24 0.43 0.83 0.75 0.62 0.60 0.71 -16.52%
P/EPS 9.15 -34.13 15.78 7.56 6.82 7.87 7.97 2.32%
EY 10.93 -2.93 6.34 13.22 14.67 12.71 12.55 -2.27%
DY 0.00 10.53 10.20 10.00 17.39 16.83 20.41 -
P/NAPS 0.35 0.49 0.75 0.76 0.73 0.64 0.63 -9.32%

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