[HEXCARE] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 15.15%
YoY- 701.03%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 392,922 330,175 334,030 304,627 157,556 125,600 122,610 21.40%
PBT 14,581 6,671 22,910 14,821 -3,558 7,544 12,176 3.04%
Tax -3,266 -2,014 -895 -1,508 -1,142 -1,527 -2,859 2.24%
NP 11,315 4,657 22,015 13,313 -4,700 6,017 9,317 3.28%
-
NP to SH 11,806 3,503 18,288 9,941 -1,654 6,543 9,449 3.77%
-
Tax Rate 22.40% 30.19% 3.91% 10.17% - 20.24% 23.48% -
Total Cost 381,607 325,518 312,015 291,314 162,256 119,583 113,293 22.41%
-
Net Worth 159,651 141,373 0 80,238 136,022 100,572 108,635 6.62%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 5,039 5,019 4,896 5,550 - 16,531 14,205 -15.85%
Div Payout % 42.69% 143.29% 26.77% 55.83% - 252.66% 150.33% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 159,651 141,373 0 80,238 136,022 100,572 108,635 6.62%
NOSH 202,090 199,117 198,131 80,238 79,545 79,191 78,154 17.13%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 2.88% 1.41% 6.59% 4.37% -2.98% 4.79% 7.60% -
ROE 7.39% 2.48% 0.00% 12.39% -1.22% 6.51% 8.70% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 194.43 165.82 168.59 379.65 198.07 158.60 156.88 3.63%
EPS 5.84 1.76 9.23 12.39 -2.08 8.26 12.09 -11.41%
DPS 2.50 2.50 2.47 7.00 0.00 21.00 18.18 -28.13%
NAPS 0.79 0.71 0.00 1.00 1.71 1.27 1.39 -8.97%
Adjusted Per Share Value based on latest NOSH - 80,238
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 32.93 27.67 27.99 25.53 13.20 10.52 10.27 21.41%
EPS 0.99 0.29 1.53 0.83 -0.14 0.55 0.79 3.82%
DPS 0.42 0.42 0.41 0.47 0.00 1.39 1.19 -15.92%
NAPS 0.1338 0.1185 0.00 0.0672 0.114 0.0843 0.091 6.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.65 0.77 1.31 0.68 0.60 0.96 1.00 -
P/RPS 0.33 0.46 0.78 0.18 0.30 0.61 0.64 -10.44%
P/EPS 11.13 43.77 14.19 5.49 -28.86 11.62 8.27 5.06%
EY 8.99 2.28 7.05 18.22 -3.47 8.61 12.09 -4.81%
DY 3.85 3.25 1.89 10.29 0.00 21.88 18.18 -22.77%
P/NAPS 0.82 1.08 0.00 0.68 0.35 0.76 0.72 2.18%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 27/05/10 26/05/09 09/05/08 31/05/07 10/05/06 -
Price 0.60 0.71 1.04 0.79 0.65 0.87 1.01 -
P/RPS 0.31 0.43 0.62 0.21 0.33 0.55 0.64 -11.37%
P/EPS 10.27 40.36 11.27 6.38 -31.26 10.53 8.35 3.50%
EY 9.74 2.48 8.88 15.68 -3.20 9.50 11.97 -3.37%
DY 4.17 3.52 2.38 8.86 0.00 24.14 18.00 -21.61%
P/NAPS 0.76 1.00 0.00 0.79 0.38 0.69 0.73 0.67%

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