[HEXCARE] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
20-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -8.47%
YoY- -35.09%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 123,328 113,244 98,478 81,652 79,087 89,289 84,318 -0.40%
PBT 14,465 13,053 9,831 9,442 13,979 16,001 14,422 -0.00%
Tax -3,076 -3,249 -2,498 -2,764 -3,691 -4,702 -1,004 -1.18%
NP 11,389 9,804 7,333 6,678 10,288 11,299 13,418 0.17%
-
NP to SH 11,363 9,804 7,333 6,678 10,288 11,299 13,418 0.17%
-
Tax Rate 21.27% 24.89% 25.41% 29.27% 26.40% 29.39% 6.96% -
Total Cost 111,939 103,440 91,145 74,974 68,799 77,990 70,900 -0.48%
-
Net Worth 74,000 73,637 68,893 67,591 43,098 47,203 58,351 -0.25%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 20,764 9,046 7,526 8,693 8,617 - - -100.00%
Div Payout % 182.73% 92.28% 102.63% 130.18% 83.77% - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 74,000 73,637 68,893 67,591 43,098 47,203 58,351 -0.25%
NOSH 74,000 62,404 44,447 43,890 43,098 31,680 29,923 -0.95%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.23% 8.66% 7.45% 8.18% 13.01% 12.65% 15.91% -
ROE 15.36% 13.31% 10.64% 9.88% 23.87% 23.94% 23.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 166.66 181.47 221.56 186.03 183.50 281.85 281.78 0.55%
EPS 15.36 15.71 16.50 15.22 23.87 35.67 44.84 1.14%
DPS 28.06 14.50 17.00 20.00 20.00 0.00 0.00 -100.00%
NAPS 1.00 1.18 1.55 1.54 1.00 1.49 1.95 0.71%
Adjusted Per Share Value based on latest NOSH - 43,890
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 10.33 9.49 8.25 6.84 6.63 7.48 7.07 -0.40%
EPS 0.95 0.82 0.61 0.56 0.86 0.95 1.12 0.17%
DPS 1.74 0.76 0.63 0.73 0.72 0.00 0.00 -100.00%
NAPS 0.062 0.0617 0.0577 0.0566 0.0361 0.0396 0.0489 -0.25%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.98 0.97 1.03 0.92 1.05 1.05 0.00 -
P/RPS 0.59 0.53 0.46 0.49 0.57 0.37 0.00 -100.00%
P/EPS 6.38 6.17 6.24 6.05 4.40 2.94 0.00 -100.00%
EY 15.67 16.20 16.02 16.54 22.73 33.97 0.00 -100.00%
DY 28.63 14.95 16.50 21.74 19.05 0.00 0.00 -100.00%
P/NAPS 0.98 0.82 0.66 0.60 1.05 0.70 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 07/02/05 27/02/04 20/02/03 12/03/02 17/01/01 - -
Price 1.00 1.00 1.14 0.90 1.06 1.10 0.00 -
P/RPS 0.60 0.55 0.51 0.48 0.58 0.39 0.00 -100.00%
P/EPS 6.51 6.37 6.91 5.92 4.44 3.08 0.00 -100.00%
EY 15.36 15.71 14.47 16.91 22.52 32.42 0.00 -100.00%
DY 28.06 14.50 14.91 22.22 18.87 0.00 0.00 -100.00%
P/NAPS 1.00 0.85 0.74 0.58 1.06 0.74 0.00 -100.00%

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