[HEXCARE] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -18.15%
YoY- -4.8%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 83,899 78,903 38,603 29,110 29,133 28,372 23,865 23.28%
PBT 6,172 3,796 -1,844 1,206 2,624 2,769 1,977 20.87%
Tax 1,189 568 149 596 -686 -641 -328 -
NP 7,361 4,364 -1,695 1,802 1,938 2,128 1,649 28.28%
-
NP to SH 6,355 3,607 -298 1,903 1,999 2,128 1,649 25.18%
-
Tax Rate -19.26% -14.96% - -49.42% 26.14% 23.15% 16.59% -
Total Cost 76,538 74,539 40,298 27,308 27,195 26,244 22,216 22.87%
-
Net Worth 83,606 79,139 135,524 78,895 74,000 73,637 68,893 3.27%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 3,944 7,400 - - -
Div Payout % - - - 207.29% 370.19% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 83,606 79,139 135,524 78,895 74,000 73,637 68,893 3.27%
NOSH 98,624 79,139 78,793 78,895 74,000 62,404 44,447 14.19%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.77% 5.53% -4.39% 6.19% 6.65% 7.50% 6.91% -
ROE 7.60% 4.56% -0.22% 2.41% 2.70% 2.89% 2.39% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 100.35 99.70 48.99 36.90 39.37 45.46 53.69 10.97%
EPS 7.37 4.56 -0.38 2.41 2.70 3.41 3.71 12.10%
DPS 0.00 0.00 0.00 5.00 10.00 0.00 0.00 -
NAPS 1.00 1.00 1.72 1.00 1.00 1.18 1.55 -7.03%
Adjusted Per Share Value based on latest NOSH - 78,895
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 7.03 6.61 3.23 2.44 2.44 2.38 2.00 23.28%
EPS 0.53 0.30 -0.02 0.16 0.17 0.18 0.14 24.81%
DPS 0.00 0.00 0.00 0.33 0.62 0.00 0.00 -
NAPS 0.0701 0.0663 0.1136 0.0661 0.062 0.0617 0.0577 3.29%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.17 0.62 0.63 0.99 0.98 0.97 1.03 -
P/RPS 1.17 0.62 1.29 2.68 2.49 2.13 1.92 -7.91%
P/EPS 15.39 13.60 -166.58 41.04 36.28 28.45 27.76 -9.35%
EY 6.50 7.35 -0.60 2.44 2.76 3.52 3.60 10.33%
DY 0.00 0.00 0.00 5.05 10.20 0.00 0.00 -
P/NAPS 1.17 0.62 0.37 0.99 0.98 0.82 0.66 10.00%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 22/01/10 26/02/09 25/02/08 28/02/07 28/02/06 07/02/05 27/02/04 -
Price 1.41 0.69 0.55 0.95 1.00 1.00 1.14 -
P/RPS 1.41 0.69 1.12 2.57 2.54 2.20 2.12 -6.56%
P/EPS 18.55 15.14 -145.42 39.39 37.02 29.33 30.73 -8.06%
EY 5.39 6.61 -0.69 2.54 2.70 3.41 3.25 8.78%
DY 0.00 0.00 0.00 5.26 10.00 0.00 0.00 -
P/NAPS 1.41 0.69 0.32 0.95 1.00 0.85 0.74 11.33%

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