[HEXCARE] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 19.46%
YoY- 95.38%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 376,546 373,702 343,264 317,627 274,512 145,037 121,389 20.74%
PBT 25,913 11,609 10,152 22,854 11,883 -4,483 8,209 21.09%
Tax -3,882 -3,120 -1,995 -728 -2,229 -232 -1,725 14.46%
NP 22,031 8,489 8,157 22,126 9,654 -4,715 6,484 22.58%
-
NP to SH 22,031 8,906 6,605 16,867 8,633 -1,627 6,779 21.68%
-
Tax Rate 14.98% 26.88% 19.65% 3.19% 18.76% - 21.01% -
Total Cost 354,515 365,213 335,107 295,501 264,858 149,752 114,905 20.63%
-
Net Worth 167,986 167,867 149,020 83,606 79,139 135,524 78,895 13.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,147 5,039 5,019 4,896 5,550 4,751 11,780 -12.87%
Div Payout % 23.37% 56.59% 75.99% 29.03% 64.29% 0.00% 173.78% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 167,986 167,867 149,020 83,606 79,139 135,524 78,895 13.41%
NOSH 212,641 202,249 201,379 98,624 79,139 78,793 78,895 17.95%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.85% 2.27% 2.38% 6.97% 3.52% -3.25% 5.34% -
ROE 13.11% 5.31% 4.43% 20.17% 10.91% -1.20% 8.59% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 177.08 184.77 170.46 379.91 346.87 184.07 153.86 2.36%
EPS 10.36 4.40 3.28 20.17 10.91 -2.06 8.59 3.16%
DPS 2.42 2.50 2.50 5.86 7.00 6.00 15.00 -26.19%
NAPS 0.79 0.83 0.74 1.00 1.00 1.72 1.00 -3.84%
Adjusted Per Share Value based on latest NOSH - 98,624
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.10 36.82 33.82 31.29 27.05 14.29 11.96 20.74%
EPS 2.17 0.88 0.65 1.66 0.85 -0.16 0.67 21.61%
DPS 0.51 0.50 0.49 0.48 0.55 0.47 1.16 -12.78%
NAPS 0.1655 0.1654 0.1468 0.0824 0.078 0.1335 0.0777 13.41%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.69 0.82 1.17 0.62 0.63 0.99 -
P/RPS 0.40 0.37 0.48 0.31 0.18 0.34 0.64 -7.52%
P/EPS 6.76 15.67 25.00 5.80 5.68 -30.51 11.52 -8.49%
EY 14.80 6.38 4.00 17.24 17.59 -3.28 8.68 9.29%
DY 3.46 3.62 3.05 5.01 11.29 9.52 15.15 -21.79%
P/NAPS 0.89 0.83 1.11 1.17 0.62 0.37 0.99 -1.75%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 24/02/12 28/02/11 22/01/10 26/02/09 25/02/08 28/02/07 -
Price 0.61 0.67 0.78 1.41 0.69 0.55 0.95 -
P/RPS 0.34 0.36 0.46 0.37 0.20 0.30 0.62 -9.51%
P/EPS 5.89 15.22 23.78 6.99 6.33 -26.64 11.06 -9.96%
EY 16.98 6.57 4.20 14.31 15.81 -3.75 9.04 11.06%
DY 3.97 3.73 3.21 4.15 10.14 10.91 15.79 -20.53%
P/NAPS 0.77 0.81 1.05 1.41 0.69 0.32 0.95 -3.43%

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