[HEXCARE] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 21.19%
YoY- 76.19%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 78,434 102,835 79,319 83,899 78,903 38,603 29,110 17.94%
PBT 5,676 3,446 263 6,172 3,796 -1,844 1,206 29.42%
Tax -1,168 -1,019 -475 1,189 568 149 596 -
NP 4,508 2,427 -212 7,361 4,364 -1,695 1,802 16.49%
-
NP to SH 4,508 2,427 -584 6,355 3,607 -298 1,903 15.44%
-
Tax Rate 20.58% 29.57% 180.61% -19.26% -14.96% - -49.42% -
Total Cost 73,926 100,408 79,531 76,538 74,539 40,298 27,308 18.03%
-
Net Worth 167,986 167,867 149,020 83,606 79,139 135,524 78,895 13.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 3,944 -
Div Payout % - - - - - - 207.29% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 167,986 167,867 149,020 83,606 79,139 135,524 78,895 13.41%
NOSH 212,641 202,249 201,379 98,624 79,139 78,793 78,895 17.95%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.75% 2.36% -0.27% 8.77% 5.53% -4.39% 6.19% -
ROE 2.68% 1.45% -0.39% 7.60% 4.56% -0.22% 2.41% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 36.89 50.85 39.39 100.35 99.70 48.99 36.90 -0.00%
EPS 2.12 1.20 -0.29 7.37 4.56 -0.38 2.41 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.79 0.83 0.74 1.00 1.00 1.72 1.00 -3.84%
Adjusted Per Share Value based on latest NOSH - 98,624
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.57 8.62 6.65 7.03 6.61 3.23 2.44 17.93%
EPS 0.38 0.20 -0.05 0.53 0.30 -0.02 0.16 15.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.33 -
NAPS 0.1408 0.1407 0.1249 0.0701 0.0663 0.1136 0.0661 13.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.69 0.82 1.17 0.62 0.63 0.99 -
P/RPS 1.90 1.36 2.08 1.17 0.62 1.29 2.68 -5.56%
P/EPS 33.02 57.50 -282.76 15.39 13.60 -166.58 41.04 -3.55%
EY 3.03 1.74 -0.35 6.50 7.35 -0.60 2.44 3.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.05 -
P/NAPS 0.89 0.83 1.11 1.17 0.62 0.37 0.99 -1.75%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 28/02/11 22/01/10 26/02/09 25/02/08 28/02/07 -
Price 0.61 0.67 0.78 1.41 0.69 0.55 0.95 -
P/RPS 1.65 1.32 1.98 1.41 0.69 1.12 2.57 -7.11%
P/EPS 28.77 55.83 -268.97 18.55 15.14 -145.42 39.39 -5.09%
EY 3.48 1.79 -0.37 5.39 6.61 -0.69 2.54 5.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.26 -
P/NAPS 0.77 0.81 1.05 1.41 0.69 0.32 0.95 -3.43%

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