[HEXCARE] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -72.69%
YoY- 124.57%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 97,531 78,311 91,400 74,997 44,882 32,363 28,152 22.98%
PBT 4,497 1,525 5,006 4,950 2,012 1,087 1,752 16.99%
Tax -920 -774 -755 -588 -1,309 -399 -597 7.46%
NP 3,577 751 4,251 4,362 703 688 1,155 20.71%
-
NP to SH 3,577 677 3,779 2,358 1,050 1,077 1,313 18.16%
-
Tax Rate 20.46% 50.75% 15.08% 11.88% 65.06% 36.71% 34.08% -
Total Cost 93,954 77,560 87,149 70,635 44,179 31,675 26,997 23.07%
-
Net Worth 159,651 141,373 0 80,238 136,022 100,572 108,635 6.62%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 4,751 - -
Div Payout % - - - - - 441.18% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 159,651 141,373 0 80,238 136,022 100,572 108,635 6.62%
NOSH 202,090 199,117 198,131 80,238 79,545 79,191 78,154 17.13%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.67% 0.96% 4.65% 5.82% 1.57% 2.13% 4.10% -
ROE 2.24% 0.48% 0.00% 2.94% 0.77% 1.07% 1.21% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 48.26 39.33 46.13 93.47 56.42 40.87 36.02 4.99%
EPS 1.77 0.34 1.91 2.94 1.32 1.36 1.68 0.87%
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.79 0.71 0.00 1.00 1.71 1.27 1.39 -8.97%
Adjusted Per Share Value based on latest NOSH - 80,238
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 9.61 7.72 9.00 7.39 4.42 3.19 2.77 23.01%
EPS 0.35 0.07 0.37 0.23 0.10 0.11 0.13 17.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
NAPS 0.1573 0.1393 0.00 0.0791 0.134 0.0991 0.107 6.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.65 0.77 1.31 0.68 0.60 0.96 1.00 -
P/RPS 1.35 1.96 2.84 0.73 1.06 2.35 2.78 -11.33%
P/EPS 36.72 226.47 68.68 23.14 45.45 70.59 59.52 -7.72%
EY 2.72 0.44 1.46 4.32 2.20 1.42 1.68 8.35%
DY 0.00 0.00 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 0.82 1.08 0.00 0.68 0.35 0.76 0.72 2.18%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 27/05/10 26/05/09 09/05/08 31/05/07 10/05/06 -
Price 0.60 0.71 1.04 0.79 0.65 0.87 1.01 -
P/RPS 1.24 1.81 2.25 0.85 1.15 2.13 2.80 -12.68%
P/EPS 33.90 208.82 54.53 26.88 49.24 63.97 60.12 -9.09%
EY 2.95 0.48 1.83 3.72 2.03 1.56 1.66 10.04%
DY 0.00 0.00 0.00 0.00 0.00 6.90 0.00 -
P/NAPS 0.76 1.00 0.00 0.79 0.38 0.69 0.73 0.67%

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