[HEXCARE] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 74.42%
YoY- -35.96%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 416,388 222,965 355,792 405,036 311,107 300,345 296,351 5.82%
PBT 161,035 15,744 6,890 15,236 26,467 20,314 16,542 46.07%
Tax -29,859 -4,391 -1,361 -1,858 -5,577 -5,537 -6,408 29.20%
NP 131,176 11,353 5,529 13,378 20,890 14,777 10,134 53.17%
-
NP to SH 131,176 11,353 5,529 13,378 20,890 14,777 10,134 53.17%
-
Tax Rate 18.54% 27.89% 19.75% 12.19% 21.07% 27.26% 38.74% -
Total Cost 285,212 211,612 350,263 391,658 290,217 285,568 286,217 -0.05%
-
Net Worth 361,162 204,278 216,888 219,410 252,085 240,660 206,769 9.73%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 2,521 4,413 4,413 4,583 6,747 4,544 -
Div Payout % - 22.21% 79.82% 32.99% 21.94% 45.66% 44.84% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 361,162 204,278 216,888 219,410 252,085 240,660 206,769 9.73%
NOSH 832,275 252,195 252,195 252,205 229,168 224,916 227,219 24.13%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 31.50% 5.09% 1.55% 3.30% 6.71% 4.92% 3.42% -
ROE 36.32% 5.56% 2.55% 6.10% 8.29% 6.14% 4.90% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 51.88 88.41 141.08 160.60 135.75 133.54 130.42 -14.22%
EPS 16.34 4.50 2.19 5.30 9.11 6.57 4.46 24.13%
DPS 0.00 1.00 1.75 1.75 2.00 3.00 2.00 -
NAPS 0.45 0.81 0.86 0.87 1.10 1.07 0.91 -11.06%
Adjusted Per Share Value based on latest NOSH - 252,205
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 41.02 21.97 35.05 39.91 30.65 29.59 29.20 5.82%
EPS 12.92 1.12 0.54 1.32 2.06 1.46 1.00 53.12%
DPS 0.00 0.25 0.43 0.43 0.45 0.66 0.45 -
NAPS 0.3558 0.2013 0.2137 0.2162 0.2484 0.2371 0.2037 9.73%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.40 0.54 0.45 0.675 0.765 0.885 0.585 -
P/RPS 2.70 0.61 0.32 0.42 0.56 0.66 0.45 34.76%
P/EPS 8.57 12.00 20.53 12.72 8.39 13.47 13.12 -6.84%
EY 11.67 8.34 4.87 7.86 11.92 7.42 7.62 7.35%
DY 0.00 1.85 3.89 2.59 2.61 3.39 3.42 -
P/NAPS 3.11 0.67 0.52 0.78 0.70 0.83 0.64 30.11%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 26/02/20 26/02/19 28/02/18 24/02/17 25/02/16 27/02/15 -
Price 1.28 0.68 0.46 0.625 0.765 0.80 0.64 -
P/RPS 2.47 0.77 0.33 0.39 0.56 0.60 0.49 30.91%
P/EPS 7.83 15.11 20.98 11.78 8.39 12.18 14.35 -9.59%
EY 12.77 6.62 4.77 8.49 11.92 8.21 6.97 10.60%
DY 0.00 1.47 3.80 2.80 2.61 3.75 3.13 -
P/NAPS 2.84 0.84 0.53 0.72 0.70 0.75 0.70 26.26%

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