[HEXCARE] YoY TTM Result on 30-Jun-2006 [#2]

Announcement Date
18-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -23.48%
YoY- -36.78%
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 314,698 184,998 133,172 116,844 121,293 102,624 93,330 22.43%
PBT 18,224 729 3,749 10,185 14,514 11,481 8,549 13.43%
Tax -1,730 -2,227 -537 -3,076 -3,036 -2,750 -2,386 -5.21%
NP 16,494 -1,498 3,212 7,109 11,478 8,731 6,163 17.81%
-
NP to SH 11,222 898 4,382 7,230 11,436 8,731 6,163 10.49%
-
Tax Rate 9.49% 305.49% 14.32% 30.20% 20.92% 23.95% 27.91% -
Total Cost 298,204 186,496 129,960 109,735 109,815 93,893 87,167 22.72%
-
Net Worth 80,595 136,677 93,891 105,778 87,105 72,009 68,464 2.75%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 5,550 - 8,696 15,235 17,911 8,931 7,418 -4.71%
Div Payout % 49.46% - 198.45% 210.73% 156.63% 102.29% 120.38% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 80,595 136,677 93,891 105,778 87,105 72,009 68,464 2.75%
NOSH 80,595 79,463 79,568 78,354 68,051 45,289 44,170 10.53%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.24% -0.81% 2.41% 6.08% 9.46% 8.51% 6.60% -
ROE 13.92% 0.66% 4.67% 6.84% 13.13% 12.12% 9.00% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 390.47 232.81 167.37 149.12 178.24 226.60 211.29 10.76%
EPS 13.92 1.13 5.51 9.23 16.80 19.28 13.95 -0.03%
DPS 7.00 0.00 11.00 19.44 26.32 19.72 16.80 -13.56%
NAPS 1.00 1.72 1.18 1.35 1.28 1.59 1.55 -7.03%
Adjusted Per Share Value based on latest NOSH - 78,354
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 26.37 15.50 11.16 9.79 10.16 8.60 7.82 22.43%
EPS 0.94 0.08 0.37 0.61 0.96 0.73 0.52 10.36%
DPS 0.47 0.00 0.73 1.28 1.50 0.75 0.62 -4.50%
NAPS 0.0675 0.1145 0.0787 0.0886 0.073 0.0603 0.0574 2.73%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.83 0.60 0.89 0.99 0.95 1.07 0.92 -
P/RPS 0.21 0.26 0.53 0.66 0.53 0.47 0.44 -11.58%
P/EPS 5.96 53.09 16.16 10.73 5.65 5.55 6.59 -1.65%
EY 16.78 1.88 6.19 9.32 17.69 18.02 15.17 1.69%
DY 8.43 0.00 12.36 19.64 27.71 18.43 18.26 -12.07%
P/NAPS 0.83 0.35 0.75 0.73 0.74 0.67 0.59 5.84%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 13/08/09 29/08/08 30/08/07 18/08/06 22/07/05 05/08/04 31/07/03 -
Price 0.94 0.53 0.68 0.96 0.96 1.08 1.00 -
P/RPS 0.24 0.23 0.41 0.64 0.54 0.48 0.47 -10.58%
P/EPS 6.75 46.90 12.35 10.40 5.71 5.60 7.17 -1.00%
EY 14.81 2.13 8.10 9.61 17.51 17.85 13.95 1.00%
DY 7.45 0.00 16.18 20.25 27.42 18.26 16.80 -12.66%
P/NAPS 0.94 0.31 0.58 0.71 0.75 0.68 0.65 6.33%

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