[HEXCARE] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -6.44%
YoY- -25.14%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 94,136 81,652 80,350 78,362 79,728 80,000 79,981 11.48%
PBT 9,808 9,443 10,384 11,846 12,660 14,242 14,920 -24.41%
Tax -2,648 -2,765 -3,210 -3,508 -3,748 -3,671 -3,756 -20.80%
NP 7,160 6,678 7,173 8,338 8,912 10,571 11,164 -25.65%
-
NP to SH 7,160 6,678 7,173 8,338 8,912 10,571 11,164 -25.65%
-
Tax Rate 27.00% 29.28% 30.91% 29.61% 29.61% 25.78% 25.17% -
Total Cost 86,976 74,974 73,177 70,024 70,816 69,429 68,817 16.91%
-
Net Worth 69,832 67,537 68,234 66,009 69,461 66,877 68,192 1.59%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 12,375 8,771 11,663 - 17,474 - - -
Div Payout % 172.84% 131.34% 162.60% - 196.08% - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 69,832 67,537 68,234 66,009 69,461 66,877 68,192 1.59%
NOSH 44,197 43,855 43,739 43,427 43,686 43,146 43,159 1.59%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.61% 8.18% 8.93% 10.64% 11.18% 13.21% 13.96% -
ROE 10.25% 9.89% 10.51% 12.63% 12.83% 15.81% 16.37% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 212.99 186.19 183.70 180.45 182.50 185.41 185.31 9.73%
EPS 16.20 15.23 16.40 19.20 20.40 24.50 25.87 -26.82%
DPS 28.00 20.00 26.67 0.00 40.00 0.00 0.00 -
NAPS 1.58 1.54 1.56 1.52 1.59 1.55 1.58 0.00%
Adjusted Per Share Value based on latest NOSH - 43,133
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 8.39 7.28 7.16 6.99 7.11 7.13 7.13 11.47%
EPS 0.64 0.60 0.64 0.74 0.79 0.94 1.00 -25.75%
DPS 1.10 0.78 1.04 0.00 1.56 0.00 0.00 -
NAPS 0.0623 0.0602 0.0608 0.0588 0.0619 0.0596 0.0608 1.63%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.84 0.92 0.99 1.07 1.08 1.05 0.83 -
P/RPS 0.39 0.49 0.54 0.59 0.59 0.57 0.45 -9.10%
P/EPS 5.19 6.04 6.04 5.57 5.29 4.29 3.21 37.79%
EY 19.29 16.55 16.57 17.94 18.89 23.33 31.16 -27.38%
DY 33.33 21.74 26.94 0.00 37.04 0.00 0.00 -
P/NAPS 0.53 0.60 0.63 0.70 0.68 0.68 0.53 0.00%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 24/04/03 20/02/03 31/10/02 31/07/02 26/04/02 12/03/02 26/11/01 -
Price 0.90 0.90 0.98 1.09 1.15 1.06 0.93 -
P/RPS 0.42 0.48 0.53 0.60 0.63 0.57 0.50 -10.98%
P/EPS 5.56 5.91 5.98 5.68 5.64 4.33 3.60 33.64%
EY 18.00 16.92 16.73 17.61 17.74 23.11 27.81 -25.19%
DY 31.11 22.22 27.21 0.00 34.78 0.00 0.00 -
P/NAPS 0.57 0.58 0.63 0.72 0.72 0.68 0.59 -2.27%

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