[HEXCARE] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -41.93%
YoY- 85.74%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 79,593 75,355 82,743 78,434 102,835 79,319 83,899 -0.87%
PBT 6,331 2,049 2,169 5,676 3,446 263 6,172 0.42%
Tax -1,069 -857 -2,246 -1,168 -1,019 -475 1,189 -
NP 5,262 1,192 -77 4,508 2,427 -212 7,361 -5.43%
-
NP to SH 5,262 1,192 -77 4,508 2,427 -584 6,355 -3.09%
-
Tax Rate 16.89% 41.83% 103.55% 20.58% 29.57% 180.61% -19.26% -
Total Cost 74,331 74,163 82,820 73,926 100,408 79,531 76,538 -0.48%
-
Net Worth 243,737 208,600 220,733 167,986 167,867 149,020 83,606 19.51%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 243,737 208,600 220,733 167,986 167,867 149,020 83,606 19.51%
NOSH 227,792 229,230 256,666 212,641 202,249 201,379 98,624 14.96%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 6.61% 1.58% -0.09% 5.75% 2.36% -0.27% 8.77% -
ROE 2.16% 0.57% -0.03% 2.68% 1.45% -0.39% 7.60% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 34.94 32.87 32.24 36.89 50.85 39.39 100.35 -16.11%
EPS 2.31 0.52 -0.03 2.12 1.20 -0.29 7.37 -17.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 0.91 0.86 0.79 0.83 0.74 1.00 1.13%
Adjusted Per Share Value based on latest NOSH - 212,641
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 7.84 7.42 8.15 7.73 10.13 7.81 8.27 -0.88%
EPS 0.52 0.12 -0.01 0.44 0.24 -0.06 0.63 -3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2401 0.2055 0.2175 0.1655 0.1654 0.1468 0.0824 19.50%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.885 0.585 0.77 0.70 0.69 0.82 1.17 -
P/RPS 2.53 1.78 2.39 1.90 1.36 2.08 1.17 13.70%
P/EPS 38.31 112.50 -2,566.67 33.02 57.50 -282.76 15.39 16.40%
EY 2.61 0.89 -0.04 3.03 1.74 -0.35 6.50 -14.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.64 0.90 0.89 0.83 1.11 1.17 -5.55%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 19/02/14 27/02/13 24/02/12 28/02/11 22/01/10 -
Price 0.80 0.64 0.72 0.61 0.67 0.78 1.41 -
P/RPS 2.29 1.95 2.23 1.65 1.32 1.98 1.41 8.41%
P/EPS 34.63 123.08 -2,400.00 28.77 55.83 -268.97 18.55 10.95%
EY 2.89 0.81 -0.04 3.48 1.79 -0.37 5.39 -9.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.84 0.77 0.81 1.05 1.41 -9.98%

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