[HEXCARE] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 110.24%
YoY- 514.46%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 148,893 258,126 613,708 271,399 247,116 436,823 340,738 -12.88%
PBT -76,364 45,457 318,505 48,767 8,098 14,716 24,577 -
Tax 7,075 -6,486 -68,320 -9,546 -1,715 -1,407 -5,274 -
NP -69,289 38,971 250,185 39,221 6,383 13,309 19,303 -
-
NP to SH -69,289 38,971 250,185 39,221 6,383 13,309 19,303 -
-
Tax Rate - 14.27% 21.45% 19.57% 21.18% 9.56% 21.46% -
Total Cost 218,182 219,155 363,523 232,178 240,733 423,514 321,435 -6.25%
-
Net Worth 601,151 600,930 523,433 250,409 216,888 277,415 264,805 14.63%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - 5,043 4,413 2,869 -
Div Payout % - - - - 79.02% 33.16% 14.86% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 601,151 600,930 523,433 250,409 216,888 277,415 264,805 14.63%
NOSH 1,093,192 915,502 832,275 277,425 252,195 252,205 252,205 27.67%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -46.54% 15.10% 40.77% 14.45% 2.58% 3.05% 5.67% -
ROE -11.53% 6.49% 47.80% 15.66% 2.94% 4.80% 7.29% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 14.86 29.64 73.87 105.13 97.99 173.21 135.11 -30.76%
EPS -6.92 4.47 30.11 15.19 2.53 5.28 7.65 -
DPS 0.00 0.00 0.00 0.00 2.00 1.75 1.14 -
NAPS 0.60 0.69 0.63 0.97 0.86 1.10 1.05 -8.90%
Adjusted Per Share Value based on latest NOSH - 277,425
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.48 21.63 51.43 22.74 20.71 36.60 28.55 -12.87%
EPS -5.81 3.27 20.96 3.29 0.53 1.12 1.62 -
DPS 0.00 0.00 0.00 0.00 0.42 0.37 0.24 -
NAPS 0.5037 0.5036 0.4386 0.2098 0.1817 0.2325 0.2219 14.63%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.225 0.52 0.855 3.13 0.455 0.57 0.78 -
P/RPS 1.51 1.75 1.16 2.98 0.46 0.33 0.58 17.28%
P/EPS -3.25 11.62 2.84 20.60 17.98 10.80 10.19 -
EY -30.74 8.61 35.22 4.85 5.56 9.26 9.81 -
DY 0.00 0.00 0.00 0.00 4.40 3.07 1.46 -
P/NAPS 0.37 0.75 1.36 3.23 0.53 0.52 0.74 -10.90%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 22/08/23 23/08/22 27/08/21 27/08/20 27/08/19 29/08/18 21/08/17 -
Price 0.225 0.45 0.79 5.60 0.495 0.605 0.76 -
P/RPS 1.51 1.52 1.07 5.33 0.51 0.35 0.56 17.96%
P/EPS -3.25 10.06 2.62 36.86 19.56 11.46 9.93 -
EY -30.74 9.94 38.12 2.71 5.11 8.72 10.07 -
DY 0.00 0.00 0.00 0.00 4.04 2.89 1.50 -
P/NAPS 0.37 0.65 1.25 5.77 0.58 0.55 0.72 -10.49%

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