[HEXCARE] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -33.03%
YoY- -39.39%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 346,332 314,698 184,998 133,172 116,844 121,293 102,624 22.46%
PBT 19,372 18,224 729 3,749 10,185 14,514 11,481 9.10%
Tax -88 -1,730 -2,227 -537 -3,076 -3,036 -2,750 -43.63%
NP 19,284 16,494 -1,498 3,212 7,109 11,478 8,731 14.11%
-
NP to SH 16,880 11,222 898 4,382 7,230 11,436 8,731 11.60%
-
Tax Rate 0.45% 9.49% 305.49% 14.32% 30.20% 20.92% 23.95% -
Total Cost 327,048 298,204 186,496 129,960 109,735 109,815 93,893 23.10%
-
Net Worth 198,514 80,595 136,677 93,891 105,778 87,105 72,009 18.40%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 4,896 5,550 - 8,696 15,235 17,911 8,931 -9.52%
Div Payout % 29.01% 49.46% - 198.45% 210.73% 156.63% 102.29% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 198,514 80,595 136,677 93,891 105,778 87,105 72,009 18.40%
NOSH 198,514 80,595 79,463 79,568 78,354 68,051 45,289 27.91%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.57% 5.24% -0.81% 2.41% 6.08% 9.46% 8.51% -
ROE 8.50% 13.92% 0.66% 4.67% 6.84% 13.13% 12.12% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 174.46 390.47 232.81 167.37 149.12 178.24 226.60 -4.26%
EPS 8.50 13.92 1.13 5.51 9.23 16.80 19.28 -12.75%
DPS 2.47 7.00 0.00 11.00 19.44 26.32 19.72 -29.25%
NAPS 1.00 1.00 1.72 1.18 1.35 1.28 1.59 -7.43%
Adjusted Per Share Value based on latest NOSH - 79,568
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 34.12 31.00 18.23 13.12 11.51 11.95 10.11 22.46%
EPS 1.66 1.11 0.09 0.43 0.71 1.13 0.86 11.57%
DPS 0.48 0.55 0.00 0.86 1.50 1.76 0.88 -9.60%
NAPS 0.1956 0.0794 0.1347 0.0925 0.1042 0.0858 0.0709 18.41%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.05 0.83 0.60 0.89 0.99 0.95 1.07 -
P/RPS 0.60 0.21 0.26 0.53 0.66 0.53 0.47 4.15%
P/EPS 12.35 5.96 53.09 16.16 10.73 5.65 5.55 14.25%
EY 8.10 16.78 1.88 6.19 9.32 17.69 18.02 -12.47%
DY 2.35 8.43 0.00 12.36 19.64 27.71 18.43 -29.04%
P/NAPS 1.05 0.83 0.35 0.75 0.73 0.74 0.67 7.77%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 18/08/10 13/08/09 29/08/08 30/08/07 18/08/06 22/07/05 05/08/04 -
Price 0.98 0.94 0.53 0.68 0.96 0.96 1.08 -
P/RPS 0.56 0.24 0.23 0.41 0.64 0.54 0.48 2.60%
P/EPS 11.53 6.75 46.90 12.35 10.40 5.71 5.60 12.78%
EY 8.68 14.81 2.13 8.10 9.61 17.51 17.85 -11.31%
DY 2.52 7.45 0.00 16.18 20.25 27.42 18.26 -28.10%
P/NAPS 0.98 0.94 0.31 0.58 0.71 0.75 0.68 6.27%

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