[HEXCARE] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 25.55%
YoY- 110.44%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 74,873 76,271 91,888 99,525 95,737 86,741 85,229 -2.13%
PBT 4,948 4,908 606 8,913 4,126 2,417 5,728 -2.40%
Tax -1,508 -1,875 -552 -1,150 -641 -437 -194 40.72%
NP 3,440 3,033 54 7,763 3,485 1,980 5,534 -7.61%
-
NP to SH 3,440 3,033 54 7,763 3,689 1,908 5,244 -6.78%
-
Tax Rate 30.48% 38.20% 91.09% 12.90% 15.54% 18.08% 3.39% -
Total Cost 71,433 73,238 91,834 91,762 92,252 84,761 79,695 -1.80%
-
Net Worth 255,152 198,399 226,799 156,495 161,267 200,777 81,602 20.91%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,417 4,560 4,050 5,147 5,039 5,019 4,896 -5.81%
Div Payout % 99.34% 150.38% 7,500.00% 66.31% 136.61% 263.07% 93.37% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 255,152 198,399 226,799 156,495 161,267 200,777 81,602 20.91%
NOSH 227,814 228,045 270,000 205,915 201,584 200,777 81,602 18.65%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 4.59% 3.98% 0.06% 7.80% 3.64% 2.28% 6.49% -
ROE 1.35% 1.53% 0.02% 4.96% 2.29% 0.95% 6.43% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 32.87 33.45 34.03 48.33 47.49 43.20 104.44 -17.51%
EPS 1.51 1.33 0.02 3.77 1.83 0.95 6.43 -21.44%
DPS 1.50 2.00 1.50 2.50 2.50 2.50 6.00 -20.62%
NAPS 1.12 0.87 0.84 0.76 0.80 1.00 1.00 1.90%
Adjusted Per Share Value based on latest NOSH - 205,915
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 7.38 7.51 9.05 9.81 9.43 8.55 8.40 -2.13%
EPS 0.34 0.30 0.01 0.76 0.36 0.19 0.52 -6.83%
DPS 0.34 0.45 0.40 0.51 0.50 0.49 0.48 -5.58%
NAPS 0.2514 0.1955 0.2234 0.1542 0.1589 0.1978 0.0804 20.91%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.72 0.64 0.79 0.65 0.60 0.84 0.88 -
P/RPS 2.19 1.91 2.32 1.34 1.26 1.94 0.84 17.30%
P/EPS 47.68 48.12 3,950.00 17.24 32.79 88.39 13.69 23.10%
EY 2.10 2.08 0.03 5.80 3.05 1.13 7.30 -18.74%
DY 2.08 3.13 1.90 3.85 4.17 2.98 6.82 -17.94%
P/NAPS 0.64 0.74 0.94 0.86 0.75 0.84 0.88 -5.16%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 10/11/14 25/11/13 22/11/12 23/11/11 22/11/10 29/10/09 -
Price 0.795 0.63 0.805 0.85 0.69 0.87 0.94 -
P/RPS 2.42 1.88 2.37 1.76 1.45 2.01 0.90 17.91%
P/EPS 52.65 47.37 4,025.00 22.55 37.70 91.55 14.63 23.77%
EY 1.90 2.11 0.02 4.44 2.65 1.09 6.84 -19.21%
DY 1.89 3.17 1.86 2.94 3.62 2.87 6.38 -18.34%
P/NAPS 0.71 0.72 0.96 1.12 0.86 0.87 0.94 -4.56%

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