[HEXCARE] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
08-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 72.85%
YoY- 192.62%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 75,171 73,816 77,672 101,056 96,819 85,804 73,502 0.37%
PBT 4,703 5,103 523 6,827 2,512 2,466 6,004 -3.98%
Tax -1,445 -2,012 -255 -644 -686 -328 -1,135 4.10%
NP 3,258 3,091 268 6,183 1,826 2,138 4,869 -6.47%
-
NP to SH 3,258 3,091 268 6,183 2,113 1,502 2,910 1.89%
-
Tax Rate 30.73% 39.43% 48.76% 9.43% 27.31% 13.30% 18.90% -
Total Cost 71,913 70,725 77,404 94,873 94,993 83,666 68,633 0.78%
-
Net Worth 227,832 192,896 180,900 171,190 148,916 198,514 80,595 18.90%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 227,832 192,896 180,900 171,190 148,916 198,514 80,595 18.90%
NOSH 227,832 232,406 223,333 201,400 201,238 198,514 80,595 18.90%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 4.33% 4.19% 0.35% 6.12% 1.89% 2.49% 6.62% -
ROE 1.43% 1.60% 0.15% 3.61% 1.42% 0.76% 3.61% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 32.99 31.76 34.78 50.18 48.11 43.22 91.20 -15.58%
EPS 1.43 1.33 0.12 3.07 1.05 0.75 3.61 -14.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.83 0.81 0.85 0.74 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 201,400
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 7.41 7.27 7.65 9.96 9.54 8.45 7.24 0.38%
EPS 0.32 0.30 0.03 0.61 0.21 0.15 0.29 1.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2245 0.19 0.1782 0.1687 0.1467 0.1956 0.0794 18.90%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.68 0.63 0.735 0.73 0.76 1.05 0.83 -
P/RPS 2.06 1.98 2.11 1.45 1.58 2.43 0.91 14.58%
P/EPS 47.55 47.37 612.50 23.78 72.38 138.78 22.99 12.86%
EY 2.10 2.11 0.16 4.21 1.38 0.72 4.35 -11.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.76 0.91 0.86 1.03 1.05 0.83 -3.26%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 27/08/14 26/08/13 08/08/12 19/08/11 18/08/10 13/08/09 -
Price 0.675 0.66 0.815 0.69 0.65 0.98 0.94 -
P/RPS 2.05 2.08 2.34 1.38 1.35 2.27 1.03 12.14%
P/EPS 47.20 49.62 679.17 22.48 61.90 129.52 26.03 10.42%
EY 2.12 2.02 0.15 4.45 1.62 0.77 3.84 -9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.80 1.01 0.81 0.88 0.98 0.94 -5.25%

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