[HEXCARE] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -79.85%
YoY- -99.3%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 72,164 74,873 76,271 91,888 99,525 95,737 86,741 -3.01%
PBT 5,207 4,948 4,908 606 8,913 4,126 2,417 13.63%
Tax -1,037 -1,508 -1,875 -552 -1,150 -641 -437 15.47%
NP 4,170 3,440 3,033 54 7,763 3,485 1,980 13.20%
-
NP to SH 4,170 3,440 3,033 54 7,763 3,689 1,908 13.90%
-
Tax Rate 19.92% 30.48% 38.20% 91.09% 12.90% 15.54% 18.08% -
Total Cost 67,994 71,433 73,238 91,834 91,762 92,252 84,761 -3.60%
-
Net Worth 242,868 255,152 198,399 226,799 156,495 161,267 200,777 3.21%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 1,145 3,417 4,560 4,050 5,147 5,039 5,019 -21.81%
Div Payout % 27.47% 99.34% 150.38% 7,500.00% 66.31% 136.61% 263.07% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 242,868 255,152 198,399 226,799 156,495 161,267 200,777 3.21%
NOSH 229,120 227,814 228,045 270,000 205,915 201,584 200,777 2.22%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.78% 4.59% 3.98% 0.06% 7.80% 3.64% 2.28% -
ROE 1.72% 1.35% 1.53% 0.02% 4.96% 2.29% 0.95% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 31.50 32.87 33.45 34.03 48.33 47.49 43.20 -5.12%
EPS 1.82 1.51 1.33 0.02 3.77 1.83 0.95 11.43%
DPS 0.50 1.50 2.00 1.50 2.50 2.50 2.50 -23.50%
NAPS 1.06 1.12 0.87 0.84 0.76 0.80 1.00 0.97%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.05 6.27 6.39 7.70 8.34 8.02 7.27 -3.01%
EPS 0.35 0.29 0.25 0.00 0.65 0.31 0.16 13.92%
DPS 0.10 0.29 0.38 0.34 0.43 0.42 0.42 -21.25%
NAPS 0.2035 0.2138 0.1662 0.19 0.1311 0.1351 0.1682 3.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.80 0.72 0.64 0.79 0.65 0.60 0.84 -
P/RPS 2.54 2.19 1.91 2.32 1.34 1.26 1.94 4.58%
P/EPS 43.96 47.68 48.12 3,950.00 17.24 32.79 88.39 -10.97%
EY 2.28 2.10 2.08 0.03 5.80 3.05 1.13 12.39%
DY 0.62 2.08 3.13 1.90 3.85 4.17 2.98 -23.00%
P/NAPS 0.75 0.64 0.74 0.94 0.86 0.75 0.84 -1.86%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 25/11/15 10/11/14 25/11/13 22/11/12 23/11/11 22/11/10 -
Price 0.80 0.795 0.63 0.805 0.85 0.69 0.87 -
P/RPS 2.54 2.42 1.88 2.37 1.76 1.45 2.01 3.97%
P/EPS 43.96 52.65 47.37 4,025.00 22.55 37.70 91.55 -11.49%
EY 2.28 1.90 2.11 0.02 4.44 2.65 1.09 13.07%
DY 0.62 1.89 3.17 1.86 2.94 3.62 2.87 -22.52%
P/NAPS 0.75 0.71 0.72 0.96 1.12 0.86 0.87 -2.44%

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