[HEXCARE] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 11.7%
YoY- 96.64%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 365,600 317,628 311,637 296,998 299,988 274,512 260,812 25.27%
PBT 20,024 23,295 22,244 21,910 19,800 11,883 10,782 51.14%
Tax -3,020 -727 -2,556 -3,446 -2,352 -2,228 -3,728 -13.11%
NP 17,004 22,568 19,688 18,464 17,448 9,655 7,054 79.87%
-
NP to SH 15,116 17,308 14,016 10,536 9,432 8,633 6,701 72.08%
-
Tax Rate 15.08% 3.12% 11.49% 15.73% 11.88% 18.75% 34.58% -
Total Cost 348,596 295,060 291,949 278,534 282,540 264,857 253,757 23.60%
-
Net Worth 0 133,770 81,548 80,521 80,238 145,501 133,181 -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 5,016 6,523 - - 5,535 - -
Div Payout % - 28.98% 46.55% - - 64.12% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 0 133,770 81,548 80,521 80,238 145,501 133,181 -
NOSH 198,131 98,624 81,548 80,521 80,238 79,076 79,274 84.27%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.65% 7.11% 6.32% 6.22% 5.82% 3.52% 2.70% -
ROE 0.00% 12.94% 17.19% 13.08% 11.76% 5.93% 5.03% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 184.52 379.91 382.15 368.84 373.87 347.15 329.00 -32.01%
EPS 7.64 20.06 17.19 13.08 11.76 10.92 8.45 -6.50%
DPS 0.00 6.00 8.00 0.00 0.00 7.00 0.00 -
NAPS 0.00 1.60 1.00 1.00 1.00 1.84 1.68 -
Adjusted Per Share Value based on latest NOSH - 80,595
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 32.59 28.32 27.78 26.48 26.74 24.47 23.25 25.27%
EPS 1.35 1.54 1.25 0.94 0.84 0.77 0.60 71.79%
DPS 0.00 0.45 0.58 0.00 0.00 0.49 0.00 -
NAPS 0.00 0.1193 0.0727 0.0718 0.0715 0.1297 0.1187 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.31 1.17 0.88 0.83 0.68 0.62 0.60 -
P/RPS 0.71 0.31 0.23 0.23 0.18 0.18 0.18 149.85%
P/EPS 17.17 5.65 5.12 6.34 5.78 5.68 7.10 80.26%
EY 5.82 17.69 19.53 15.76 17.29 17.61 14.09 -44.56%
DY 0.00 5.13 9.09 0.00 0.00 11.29 0.00 -
P/NAPS 0.00 0.73 0.88 0.83 0.68 0.34 0.36 -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 22/01/10 29/10/09 13/08/09 26/05/09 26/02/09 14/11/08 -
Price 1.04 1.41 0.94 0.94 0.79 0.69 0.58 -
P/RPS 0.56 0.37 0.25 0.25 0.21 0.20 0.18 113.26%
P/EPS 13.63 6.81 5.47 7.18 6.72 6.32 6.86 58.11%
EY 7.34 14.68 18.28 13.92 14.88 15.82 14.57 -36.71%
DY 0.00 4.26 8.51 0.00 0.00 10.14 0.00 -
P/NAPS 0.00 0.88 0.94 0.94 0.79 0.38 0.35 -

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