[HEXCARE] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 51.33%
YoY- 1706.46%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 286,079 222,783 220,751 220,996 242,632 298,112 270,868 0.91%
PBT 10,481 15,063 13,982 14,493 2,205 20,236 8,163 4.24%
Tax -2,811 -3,519 -4,468 -5,551 -1,710 -2,714 -2,101 4.96%
NP 7,670 11,544 9,514 8,942 495 17,522 6,062 3.99%
-
NP to SH 7,670 11,544 9,514 8,942 495 17,522 6,480 2.84%
-
Tax Rate 26.82% 23.36% 31.96% 38.30% 77.55% 13.41% 25.74% -
Total Cost 278,409 211,239 211,237 212,054 242,137 280,590 264,806 0.83%
-
Net Worth 269,849 242,790 254,920 197,952 188,999 156,667 161,495 8.92%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 4,413 4,580 6,828 4,550 3,375 5,153 5,046 -2.20%
Div Payout % 57.54% 39.68% 71.77% 50.89% 681.82% 29.41% 77.88% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 269,849 242,790 254,920 197,952 188,999 156,667 161,495 8.92%
NOSH 252,205 229,047 227,607 227,531 225,000 206,141 201,869 3.77%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.68% 5.18% 4.31% 4.05% 0.20% 5.88% 2.24% -
ROE 2.84% 4.75% 3.73% 4.52% 0.26% 11.18% 4.01% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 113.44 97.26 96.99 97.13 107.84 144.62 134.18 -2.75%
EPS 3.04 5.04 4.18 3.93 0.22 8.50 3.21 -0.90%
DPS 1.75 2.00 3.00 2.00 1.50 2.50 2.50 -5.76%
NAPS 1.07 1.06 1.12 0.87 0.84 0.76 0.80 4.96%
Adjusted Per Share Value based on latest NOSH - 228,045
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 23.97 18.67 18.50 18.52 20.33 24.98 22.70 0.91%
EPS 0.64 0.97 0.80 0.75 0.04 1.47 0.54 2.86%
DPS 0.37 0.38 0.57 0.38 0.28 0.43 0.42 -2.08%
NAPS 0.2261 0.2034 0.2136 0.1659 0.1584 0.1313 0.1353 8.92%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.73 0.80 0.72 0.64 0.79 0.65 0.60 -
P/RPS 0.64 0.82 0.74 0.66 0.73 0.45 0.45 6.04%
P/EPS 24.00 15.87 17.22 16.28 359.09 7.65 18.69 4.25%
EY 4.17 6.30 5.81 6.14 0.28 13.08 5.35 -4.06%
DY 2.40 2.50 4.17 3.13 1.90 3.85 4.17 -8.78%
P/NAPS 0.68 0.75 0.64 0.74 0.94 0.86 0.75 -1.61%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 22/11/16 25/11/15 10/11/14 25/11/13 22/11/12 23/11/11 -
Price 0.69 0.80 0.795 0.63 0.805 0.85 0.69 -
P/RPS 0.61 0.82 0.82 0.65 0.75 0.59 0.51 3.02%
P/EPS 22.69 15.87 19.02 16.03 365.91 10.00 21.50 0.90%
EY 4.41 6.30 5.26 6.24 0.27 10.00 4.65 -0.87%
DY 2.54 2.50 3.77 3.17 1.86 2.94 3.62 -5.72%
P/NAPS 0.64 0.75 0.71 0.72 0.96 1.12 0.86 -4.80%

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