[HEXCARE] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -10.92%
YoY- 11.21%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 176,608 88,101 55,641 106,002 99,774 76,137 75,171 15.28%
PBT 83,865 27,829 2,667 3,724 3,563 4,703 4,703 61.56%
Tax -19,205 -4,866 -270 -1,056 -1,164 -960 -1,445 53.84%
NP 64,660 22,963 2,397 2,668 2,399 3,743 3,258 64.46%
-
NP to SH 64,660 22,963 2,397 2,668 2,399 3,743 3,258 64.46%
-
Tax Rate 22.90% 17.49% 10.12% 28.36% 32.67% 20.41% 30.73% -
Total Cost 111,948 65,138 53,244 103,334 97,375 72,394 71,913 7.64%
-
Net Worth 523,433 250,409 216,888 277,415 264,805 236,520 227,832 14.85%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 2,521 - - - - -
Div Payout % - - 105.21% - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 523,433 250,409 216,888 277,415 264,805 236,520 227,832 14.85%
NOSH 832,275 277,425 252,195 252,205 252,205 229,631 227,832 24.07%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 36.61% 26.06% 4.31% 2.52% 2.40% 4.92% 4.33% -
ROE 12.35% 9.17% 1.11% 0.96% 0.91% 1.58% 1.43% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 21.26 34.13 22.06 42.03 39.56 33.16 32.99 -7.05%
EPS 7.78 8.69 0.95 1.06 0.95 1.63 1.43 32.58%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.97 0.86 1.10 1.05 1.03 1.00 -7.40%
Adjusted Per Share Value based on latest NOSH - 252,205
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 17.40 8.68 5.48 10.44 9.83 7.50 7.41 15.27%
EPS 6.37 2.26 0.24 0.26 0.24 0.37 0.32 64.55%
DPS 0.00 0.00 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.5157 0.2467 0.2137 0.2733 0.2609 0.233 0.2245 14.85%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.855 3.13 0.455 0.57 0.78 0.755 0.68 -
P/RPS 4.02 9.17 2.06 1.36 1.97 2.28 2.06 11.77%
P/EPS 10.99 35.19 47.87 53.88 82.00 46.32 47.55 -21.64%
EY 9.10 2.84 2.09 1.86 1.22 2.16 2.10 27.65%
DY 0.00 0.00 2.20 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 3.23 0.53 0.52 0.74 0.73 0.68 12.23%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 27/08/20 27/08/19 29/08/18 21/08/17 22/08/16 25/08/15 -
Price 0.79 5.74 0.495 0.605 0.76 0.785 0.675 -
P/RPS 3.72 16.82 2.24 1.44 1.92 2.37 2.05 10.43%
P/EPS 10.15 64.53 52.08 57.19 79.90 48.16 47.20 -22.57%
EY 9.85 1.55 1.92 1.75 1.25 2.08 2.12 29.14%
DY 0.00 0.00 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 5.92 0.58 0.55 0.72 0.76 0.68 10.66%

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