[HEXCARE] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -1.43%
YoY- 31.04%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 238,939 297,477 430,595 317,101 303,960 296,149 323,212 -4.90%
PBT 23,605 9,155 14,555 25,668 21,127 16,391 7,779 20.30%
Tax -4,950 -2,501 -1,515 -5,077 -5,414 -6,258 -4,642 1.07%
NP 18,655 6,654 13,040 20,591 15,713 10,133 3,137 34.56%
-
NP to SH 18,655 6,654 13,040 20,591 15,713 10,133 3,137 34.56%
-
Tax Rate 20.97% 27.32% 10.41% 19.78% 25.63% 38.18% 59.67% -
Total Cost 220,284 290,823 417,555 296,510 288,247 286,016 320,075 -6.03%
-
Net Worth 214,366 216,888 279,937 255,070 232,108 218,090 189,004 2.11%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 2,521 2,521 4,413 2,869 6,864 7,968 4,050 -7.59%
Div Payout % 13.52% 37.90% 33.85% 13.93% 43.69% 78.64% 129.10% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 214,366 216,888 279,937 255,070 232,108 218,090 189,004 2.11%
NOSH 252,195 252,195 252,205 229,793 229,810 227,177 227,716 1.71%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.81% 2.24% 3.03% 6.49% 5.17% 3.42% 0.97% -
ROE 8.70% 3.07% 4.66% 8.07% 6.77% 4.65% 1.66% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 94.74 117.95 170.74 137.99 132.27 130.36 141.94 -6.51%
EPS 7.40 2.64 5.17 8.96 6.84 4.46 1.38 32.26%
DPS 1.00 1.00 1.75 1.25 3.00 3.51 1.78 -9.15%
NAPS 0.85 0.86 1.11 1.11 1.01 0.96 0.83 0.39%
Adjusted Per Share Value based on latest NOSH - 229,793
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 23.54 29.31 42.42 31.24 29.95 29.18 31.84 -4.90%
EPS 1.84 0.66 1.28 2.03 1.55 1.00 0.31 34.52%
DPS 0.25 0.25 0.43 0.28 0.68 0.79 0.40 -7.52%
NAPS 0.2112 0.2137 0.2758 0.2513 0.2287 0.2149 0.1862 2.11%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.80 0.44 0.57 0.79 0.765 0.695 0.635 -
P/RPS 0.84 0.37 0.33 0.57 0.58 0.53 0.45 10.95%
P/EPS 10.82 16.68 11.02 8.82 11.19 15.58 46.09 -21.44%
EY 9.25 6.00 9.07 11.34 8.94 6.42 2.17 27.30%
DY 1.25 2.27 3.07 1.58 3.92 5.05 2.80 -12.56%
P/NAPS 0.94 0.51 0.51 0.71 0.76 0.72 0.77 3.37%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 30/05/19 21/05/18 22/05/17 23/05/16 20/05/15 21/05/14 -
Price 2.98 0.44 0.575 0.815 0.77 0.705 0.67 -
P/RPS 3.15 0.37 0.34 0.59 0.58 0.54 0.47 37.27%
P/EPS 40.29 16.68 11.12 9.10 11.26 15.81 48.64 -3.08%
EY 2.48 6.00 8.99 10.99 8.88 6.33 2.06 3.13%
DY 0.34 2.27 3.04 1.53 3.90 4.98 2.65 -28.95%
P/NAPS 3.51 0.51 0.52 0.73 0.76 0.73 0.81 27.65%

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