[HEXCARE] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 23.41%
YoY- 78.64%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 101,056 96,819 85,804 73,502 63,431 35,989 28,417 23.52%
PBT 6,827 2,512 2,466 6,004 2,601 -1,686 2,109 21.60%
Tax -644 -686 -328 -1,135 -913 172 -818 -3.90%
NP 6,183 1,826 2,138 4,869 1,688 -1,514 1,291 29.80%
-
NP to SH 6,183 2,113 1,502 2,910 1,629 -923 1,238 30.70%
-
Tax Rate 9.43% 27.31% 13.30% 18.90% 35.10% - 38.79% -
Total Cost 94,873 94,993 83,666 68,633 61,743 37,503 27,126 23.18%
-
Net Worth 171,190 148,916 198,514 80,595 136,677 93,891 105,778 8.34%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 171,190 148,916 198,514 80,595 136,677 93,891 105,778 8.34%
NOSH 201,400 201,238 198,514 80,595 79,463 79,568 78,354 17.02%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 6.12% 1.89% 2.49% 6.62% 2.66% -4.21% 4.54% -
ROE 3.61% 1.42% 0.76% 3.61% 1.19% -0.98% 1.17% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 50.18 48.11 43.22 91.20 79.82 45.23 36.27 5.55%
EPS 3.07 1.05 0.75 3.61 2.05 -1.16 1.58 11.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.74 1.00 1.00 1.72 1.18 1.35 -7.41%
Adjusted Per Share Value based on latest NOSH - 80,595
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 9.96 9.54 8.45 7.24 6.25 3.55 2.80 23.52%
EPS 0.61 0.21 0.15 0.29 0.16 -0.09 0.12 31.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1687 0.1467 0.1956 0.0794 0.1347 0.0925 0.1042 8.35%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.73 0.76 1.05 0.83 0.60 0.89 0.99 -
P/RPS 1.45 1.58 2.43 0.91 0.75 1.97 2.73 -9.99%
P/EPS 23.78 72.38 138.78 22.99 29.27 -76.72 62.66 -14.89%
EY 4.21 1.38 0.72 4.35 3.42 -1.30 1.60 17.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.03 1.05 0.83 0.35 0.75 0.73 2.76%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 08/08/12 19/08/11 18/08/10 13/08/09 29/08/08 30/08/07 18/08/06 -
Price 0.69 0.65 0.98 0.94 0.53 0.68 0.96 -
P/RPS 1.38 1.35 2.27 1.03 0.66 1.50 2.65 -10.29%
P/EPS 22.48 61.90 129.52 26.03 25.85 -58.62 60.76 -15.25%
EY 4.45 1.62 0.77 3.84 3.87 -1.71 1.65 17.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.88 0.98 0.94 0.31 0.58 0.71 2.21%

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