[HEXCARE] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 194.53%
YoY- -38.93%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 152,829 54,635 54,146 118,957 88,324 79,593 75,355 12.49%
PBT 74,189 6,788 182 4,754 11,404 6,331 2,049 81.78%
Tax -14,752 -2,905 -273 954 -2,058 -1,069 -857 60.61%
NP 59,437 3,883 -91 5,708 9,346 5,262 1,192 91.73%
-
NP to SH 59,437 3,883 -91 5,708 9,346 5,262 1,192 91.73%
-
Tax Rate 19.88% 42.80% 150.00% -20.07% 18.05% 16.89% 41.83% -
Total Cost 93,392 50,752 54,237 113,249 78,978 74,331 74,163 3.91%
-
Net Worth 361,162 204,278 216,888 219,410 252,248 243,737 208,600 9.57%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 361,162 204,278 216,888 219,410 252,248 243,737 208,600 9.57%
NOSH 832,275 252,195 252,195 252,205 229,317 227,792 229,230 23.95%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 38.89% 7.11% -0.17% 4.80% 10.58% 6.61% 1.58% -
ROE 16.46% 1.90% -0.04% 2.60% 3.71% 2.16% 0.57% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 19.04 21.66 21.47 47.17 38.52 34.94 32.87 -8.69%
EPS 7.41 1.54 -0.04 2.26 4.08 2.31 0.52 55.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.81 0.86 0.87 1.10 1.07 0.91 -11.06%
Adjusted Per Share Value based on latest NOSH - 252,205
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 15.06 5.38 5.33 11.72 8.70 7.84 7.42 12.50%
EPS 5.86 0.38 -0.01 0.56 0.92 0.52 0.12 91.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3558 0.2013 0.2137 0.2162 0.2485 0.2401 0.2055 9.57%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.40 0.54 0.45 0.675 0.765 0.885 0.585 -
P/RPS 7.35 2.49 2.10 1.43 1.99 2.53 1.78 26.63%
P/EPS 18.90 35.07 -1,247.12 29.82 18.77 38.31 112.50 -25.69%
EY 5.29 2.85 -0.08 3.35 5.33 2.61 0.89 34.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.11 0.67 0.52 0.78 0.70 0.83 0.64 30.11%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 24/02/21 26/02/20 26/02/19 28/02/18 24/02/17 25/02/16 27/02/15 -
Price 1.28 0.68 0.46 0.625 0.765 0.80 0.64 -
P/RPS 6.72 3.14 2.14 1.33 1.99 2.29 1.95 22.87%
P/EPS 17.28 44.17 -1,274.84 27.61 18.77 34.63 123.08 -27.88%
EY 5.79 2.26 -0.08 3.62 5.33 2.89 0.81 38.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.84 0.84 0.53 0.72 0.70 0.75 0.70 26.26%

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