[HEXCARE] YoY Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -18.43%
YoY- 372.74%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 32,417 52,580 175,243 66,430 50,457 106,035 80,476 -14.05%
PBT -2,317 3,016 111,920 10,487 2,626 3,675 4,354 -
Tax -328 -465 -25,347 -1,226 -667 -680 -1,022 -17.24%
NP -2,645 2,551 86,573 9,261 1,959 2,995 3,332 -
-
NP to SH -2,645 2,551 86,573 9,261 1,959 2,995 3,332 -
-
Tax Rate - 15.42% 22.65% 11.69% 25.40% 18.50% 23.47% -
Total Cost 35,062 50,029 88,670 57,169 48,498 103,040 77,144 -12.31%
-
Net Worth 601,151 602,631 456,195 214,366 216,888 279,937 255,070 15.35%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - 1,891 1,723 -
Div Payout % - - - - - 63.15% 51.72% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 601,151 602,631 456,195 214,366 216,888 279,937 255,070 15.35%
NOSH 1,093,192 915,502 832,275 252,195 252,195 252,205 229,793 29.67%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -8.16% 4.85% 49.40% 13.94% 3.88% 2.82% 4.14% -
ROE -0.44% 0.42% 18.98% 4.32% 0.90% 1.07% 1.31% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3.24 6.02 21.13 26.34 20.01 42.04 35.02 -32.73%
EPS -0.26 0.29 10.44 3.67 0.78 1.19 1.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.75 0.75 -
NAPS 0.60 0.69 0.55 0.85 0.86 1.11 1.11 -9.74%
Adjusted Per Share Value based on latest NOSH - 252,195
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 3.19 5.18 17.27 6.54 4.97 10.45 7.93 -14.07%
EPS -0.26 0.25 8.53 0.91 0.19 0.30 0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.17 -
NAPS 0.5923 0.5937 0.4495 0.2112 0.2137 0.2758 0.2513 15.35%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.295 0.565 1.01 0.80 0.44 0.57 0.79 -
P/RPS 9.12 9.38 4.78 3.04 2.20 1.36 2.26 26.16%
P/EPS -111.75 193.44 9.68 21.79 56.64 48.00 54.48 -
EY -0.89 0.52 10.33 4.59 1.77 2.08 1.84 -
DY 0.00 0.00 0.00 0.00 0.00 1.32 0.95 -
P/NAPS 0.49 0.82 1.84 0.94 0.51 0.51 0.71 -5.99%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 31/05/22 28/05/21 29/06/20 30/05/19 21/05/18 22/05/17 -
Price 0.275 0.625 1.16 2.98 0.44 0.575 0.815 -
P/RPS 8.50 10.38 5.49 11.31 2.20 1.37 2.33 24.06%
P/EPS -104.17 213.98 11.11 81.15 56.64 48.42 56.21 -
EY -0.96 0.47 9.00 1.23 1.77 2.07 1.78 -
DY 0.00 0.00 0.00 0.00 0.00 1.30 0.92 -
P/NAPS 0.46 0.91 2.11 3.51 0.51 0.52 0.73 -7.40%

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