[HEXCARE] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -5.48%
YoY- -1.2%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 201,828 355,792 398,573 424,074 424,140 405,036 381,438 -34.60%
PBT 10,504 6,890 13,361 14,798 14,700 15,236 13,974 -17.34%
Tax -2,668 -1,361 -2,989 -3,474 -2,720 -1,858 -3,748 -20.29%
NP 7,836 5,529 10,372 11,324 11,980 13,378 10,226 -16.27%
-
NP to SH 7,836 5,529 10,372 11,324 11,980 13,378 10,226 -16.27%
-
Tax Rate 25.40% 19.75% 22.37% 23.48% 18.50% 12.19% 26.82% -
Total Cost 193,992 350,263 388,201 412,750 412,160 391,658 371,212 -35.14%
-
Net Worth 216,888 216,888 274,893 277,415 279,937 219,410 269,849 -13.56%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 4,413 5,884 3,782 7,565 4,413 5,884 -
Div Payout % - 79.82% 56.74% 33.41% 63.15% 32.99% 57.54% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 216,888 216,888 274,893 277,415 279,937 219,410 269,849 -13.56%
NOSH 252,195 252,195 252,195 252,205 252,205 252,205 252,205 -0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 3.88% 1.55% 2.60% 2.67% 2.82% 3.30% 2.68% -
ROE 3.61% 2.55% 3.77% 4.08% 4.28% 6.10% 3.79% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 80.03 141.08 158.04 168.15 168.18 160.60 151.25 -34.60%
EPS 3.12 2.19 4.11 4.50 4.76 5.30 4.05 -15.97%
DPS 0.00 1.75 2.33 1.50 3.00 1.75 2.33 -
NAPS 0.86 0.86 1.09 1.10 1.11 0.87 1.07 -13.56%
Adjusted Per Share Value based on latest NOSH - 252,205
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 20.14 35.51 39.78 42.33 42.33 40.43 38.07 -34.61%
EPS 0.78 0.55 1.04 1.13 1.20 1.34 1.02 -16.38%
DPS 0.00 0.44 0.59 0.38 0.76 0.44 0.59 -
NAPS 0.2165 0.2165 0.2744 0.2769 0.2794 0.219 0.2693 -13.55%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.44 0.45 0.60 0.57 0.57 0.675 0.73 -
P/RPS 0.55 0.32 0.38 0.34 0.34 0.42 0.48 9.50%
P/EPS 14.16 20.53 14.59 12.69 12.00 12.72 18.00 -14.79%
EY 7.06 4.87 6.85 7.88 8.33 7.86 5.55 17.41%
DY 0.00 3.89 3.89 2.63 5.26 2.59 3.20 -
P/NAPS 0.51 0.52 0.55 0.52 0.51 0.78 0.68 -17.46%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 30/05/19 26/02/19 27/11/18 29/08/18 21/05/18 28/02/18 29/11/17 -
Price 0.44 0.46 0.525 0.605 0.575 0.625 0.69 -
P/RPS 0.55 0.33 0.33 0.36 0.34 0.39 0.46 12.66%
P/EPS 14.16 20.98 12.77 13.47 12.10 11.78 17.02 -11.55%
EY 7.06 4.77 7.83 7.42 8.26 8.49 5.88 12.97%
DY 0.00 3.80 4.44 2.48 5.22 2.80 3.38 -
P/NAPS 0.51 0.53 0.48 0.55 0.52 0.72 0.64 -14.05%

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