[HEXCARE] YoY TTM Result on 30-Jun-2019 [#2]

Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -4.07%
YoY- -52.04%
Quarter Report
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 258,126 613,708 271,399 247,116 436,823 340,738 304,926 -2.73%
PBT 45,457 318,505 48,767 8,098 14,716 24,577 21,127 13.61%
Tax -6,486 -68,320 -9,546 -1,715 -1,407 -5,274 -4,929 4.67%
NP 38,971 250,185 39,221 6,383 13,309 19,303 16,198 15.74%
-
NP to SH 38,971 250,185 39,221 6,383 13,309 19,303 16,198 15.74%
-
Tax Rate 14.27% 21.45% 19.57% 21.18% 9.56% 21.46% 23.33% -
Total Cost 219,155 363,523 232,178 240,733 423,514 321,435 288,728 -4.48%
-
Net Worth 600,930 523,433 250,409 216,888 277,415 264,805 236,520 16.80%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - 5,043 4,413 2,869 6,864 -
Div Payout % - - - 79.02% 33.16% 14.86% 42.38% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 600,930 523,433 250,409 216,888 277,415 264,805 236,520 16.80%
NOSH 915,502 832,275 277,425 252,195 252,205 252,205 229,631 25.90%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 15.10% 40.77% 14.45% 2.58% 3.05% 5.67% 5.31% -
ROE 6.49% 47.80% 15.66% 2.94% 4.80% 7.29% 6.85% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 29.64 73.87 105.13 97.99 173.21 135.11 132.79 -22.10%
EPS 4.47 30.11 15.19 2.53 5.28 7.65 7.05 -7.30%
DPS 0.00 0.00 0.00 2.00 1.75 1.14 3.00 -
NAPS 0.69 0.63 0.97 0.86 1.10 1.05 1.03 -6.45%
Adjusted Per Share Value based on latest NOSH - 252,195
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 21.63 51.43 22.74 20.71 36.60 28.55 25.55 -2.73%
EPS 3.27 20.96 3.29 0.53 1.12 1.62 1.36 15.73%
DPS 0.00 0.00 0.00 0.42 0.37 0.24 0.58 -
NAPS 0.5036 0.4386 0.2098 0.1817 0.2325 0.2219 0.1982 16.80%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.52 0.855 3.13 0.455 0.57 0.78 0.755 -
P/RPS 1.75 1.16 2.98 0.46 0.33 0.58 0.57 20.54%
P/EPS 11.62 2.84 20.60 17.98 10.80 10.19 10.70 1.38%
EY 8.61 35.22 4.85 5.56 9.26 9.81 9.34 -1.34%
DY 0.00 0.00 0.00 4.40 3.07 1.46 3.97 -
P/NAPS 0.75 1.36 3.23 0.53 0.52 0.74 0.73 0.45%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 23/08/22 27/08/21 27/08/20 27/08/19 29/08/18 21/08/17 22/08/16 -
Price 0.45 0.79 5.60 0.495 0.605 0.76 0.785 -
P/RPS 1.52 1.07 5.33 0.51 0.35 0.56 0.59 17.07%
P/EPS 10.06 2.62 36.86 19.56 11.46 9.93 11.13 -1.66%
EY 9.94 38.12 2.71 5.11 8.72 10.07 8.99 1.68%
DY 0.00 0.00 0.00 4.04 2.89 1.50 3.82 -
P/NAPS 0.65 1.25 5.77 0.58 0.55 0.72 0.76 -2.57%

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