[HEXCARE] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 4.51%
YoY- 58.1%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 222,477 417,866 374,403 302,217 296,106 303,739 321,066 -5.92%
PBT 9,138 14,776 21,933 21,386 16,031 16,661 7,880 2.49%
Tax -1,759 -1,287 -4,862 -4,458 -5,324 -7,722 -2,878 -7.87%
NP 7,379 13,489 17,071 16,928 10,707 8,939 5,002 6.69%
-
NP to SH 7,379 13,489 17,071 16,928 10,707 8,939 5,002 6.69%
-
Tax Rate 19.25% 8.71% 22.17% 20.85% 33.21% 46.35% 36.52% -
Total Cost 215,098 404,377 357,332 285,289 285,399 294,800 316,064 -6.21%
-
Net Worth 201,756 274,893 269,849 242,868 255,152 198,399 226,799 -1.93%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 2,521 4,413 4,245 4,592 6,824 4,560 4,050 -7.59%
Div Payout % 34.18% 32.72% 24.87% 27.13% 63.74% 51.02% 80.97% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 201,756 274,893 269,849 242,868 255,152 198,399 226,799 -1.93%
NOSH 252,195 252,195 252,205 229,120 227,814 228,045 270,000 -1.13%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.32% 3.23% 4.56% 5.60% 3.62% 2.94% 1.56% -
ROE 3.66% 4.91% 6.33% 6.97% 4.20% 4.51% 2.21% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 88.22 165.69 148.46 131.90 129.98 133.19 118.91 -4.85%
EPS 2.93 5.35 6.77 7.39 4.70 3.92 1.85 7.96%
DPS 1.00 1.75 1.68 2.00 3.00 2.00 1.50 -6.53%
NAPS 0.80 1.09 1.07 1.06 1.12 0.87 0.84 -0.80%
Adjusted Per Share Value based on latest NOSH - 229,120
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 21.92 41.17 36.89 29.78 29.17 29.93 31.63 -5.92%
EPS 0.73 1.33 1.68 1.67 1.05 0.88 0.49 6.86%
DPS 0.25 0.43 0.42 0.45 0.67 0.45 0.40 -7.53%
NAPS 0.1988 0.2708 0.2659 0.2393 0.2514 0.1955 0.2234 -1.92%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.515 0.60 0.73 0.80 0.72 0.64 0.79 -
P/RPS 0.58 0.36 0.49 0.61 0.55 0.48 0.66 -2.12%
P/EPS 17.60 11.22 10.78 10.83 15.32 16.33 42.64 -13.70%
EY 5.68 8.91 9.27 9.24 6.53 6.12 2.35 15.83%
DY 1.94 2.92 2.31 2.50 4.17 3.13 1.90 0.34%
P/NAPS 0.64 0.55 0.68 0.75 0.64 0.74 0.94 -6.20%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 27/11/18 29/11/17 22/11/16 25/11/15 10/11/14 25/11/13 -
Price 0.51 0.525 0.69 0.80 0.795 0.63 0.805 -
P/RPS 0.58 0.32 0.46 0.61 0.61 0.47 0.68 -2.61%
P/EPS 17.43 9.82 10.19 10.83 16.92 16.07 43.45 -14.11%
EY 5.74 10.19 9.81 9.24 5.91 6.22 2.30 16.45%
DY 1.96 3.33 2.44 2.50 3.77 3.17 1.86 0.87%
P/NAPS 0.64 0.48 0.64 0.75 0.71 0.72 0.96 -6.53%

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