[HEXCARE] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 27.03%
YoY- -63.62%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 91,888 99,525 95,737 86,741 85,229 87,296 38,082 15.79%
PBT 606 8,913 4,126 2,417 5,728 3,474 -2,040 -
Tax -552 -1,150 -641 -437 -194 -575 -154 23.68%
NP 54 7,763 3,485 1,980 5,534 2,899 -2,194 -
-
NP to SH 54 7,763 3,689 1,908 5,244 2,347 -1,483 -
-
Tax Rate 91.09% 12.90% 15.54% 18.08% 3.39% 16.55% - -
Total Cost 91,834 91,762 92,252 84,761 79,695 84,397 40,276 14.71%
-
Net Worth 226,799 156,495 161,267 200,777 81,602 133,208 92,786 16.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 4,050 5,147 5,039 5,019 4,896 - - -
Div Payout % 7,500.00% 66.31% 136.61% 263.07% 93.37% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 226,799 156,495 161,267 200,777 81,602 133,208 92,786 16.04%
NOSH 270,000 205,915 201,584 200,777 81,602 79,290 79,304 22.63%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.06% 7.80% 3.64% 2.28% 6.49% 3.32% -5.76% -
ROE 0.02% 4.96% 2.29% 0.95% 6.43% 1.76% -1.60% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 34.03 48.33 47.49 43.20 104.44 110.10 48.02 -5.57%
EPS 0.02 3.77 1.83 0.95 6.43 2.96 -1.87 -
DPS 1.50 2.50 2.50 2.50 6.00 0.00 0.00 -
NAPS 0.84 0.76 0.80 1.00 1.00 1.68 1.17 -5.36%
Adjusted Per Share Value based on latest NOSH - 200,777
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.05 9.81 9.43 8.55 8.40 8.60 3.75 15.80%
EPS 0.01 0.76 0.36 0.19 0.52 0.23 -0.15 -
DPS 0.40 0.51 0.50 0.49 0.48 0.00 0.00 -
NAPS 0.2234 0.1542 0.1589 0.1978 0.0804 0.1312 0.0914 16.04%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.79 0.65 0.60 0.84 0.88 0.60 0.66 -
P/RPS 2.32 1.34 1.26 1.94 0.84 0.54 1.37 9.16%
P/EPS 3,950.00 17.24 32.79 88.39 13.69 20.27 -35.29 -
EY 0.03 5.80 3.05 1.13 7.30 4.93 -2.83 -
DY 1.90 3.85 4.17 2.98 6.82 0.00 0.00 -
P/NAPS 0.94 0.86 0.75 0.84 0.88 0.36 0.56 9.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 22/11/12 23/11/11 22/11/10 29/10/09 14/11/08 15/11/07 -
Price 0.805 0.85 0.69 0.87 0.94 0.58 0.57 -
P/RPS 2.37 1.76 1.45 2.01 0.90 0.53 1.19 12.15%
P/EPS 4,025.00 22.55 37.70 91.55 14.63 19.59 -30.48 -
EY 0.02 4.44 2.65 1.09 6.84 5.10 -3.28 -
DY 1.86 2.94 3.62 2.87 6.38 0.00 0.00 -
P/NAPS 0.96 1.12 0.86 0.87 0.94 0.35 0.49 11.84%

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