[HEXCARE] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 28.83%
YoY- 630.93%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 311,637 296,998 299,988 274,512 260,812 216,626 179,528 44.38%
PBT 22,244 21,910 19,800 11,883 10,782 9,226 8,048 96.82%
Tax -2,556 -3,446 -2,352 -2,228 -3,728 -4,444 -5,236 -37.97%
NP 19,688 18,464 17,448 9,655 7,054 4,782 2,812 265.54%
-
NP to SH 14,016 10,536 9,432 8,633 6,701 5,358 4,200 123.15%
-
Tax Rate 11.49% 15.73% 11.88% 18.75% 34.58% 48.17% 65.06% -
Total Cost 291,949 278,534 282,540 264,857 253,757 211,844 176,716 39.70%
-
Net Worth 81,548 80,521 80,238 145,501 133,181 136,327 136,022 -28.87%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 6,523 - - 5,535 - - - -
Div Payout % 46.55% - - 64.12% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 81,548 80,521 80,238 145,501 133,181 136,327 136,022 -28.87%
NOSH 81,548 80,521 80,238 79,076 79,274 79,260 79,545 1.67%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.32% 6.22% 5.82% 3.52% 2.70% 2.21% 1.57% -
ROE 17.19% 13.08% 11.76% 5.93% 5.03% 3.93% 3.09% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 382.15 368.84 373.87 347.15 329.00 273.31 225.69 42.01%
EPS 17.19 13.08 11.76 10.92 8.45 6.76 5.28 119.50%
DPS 8.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.84 1.68 1.72 1.71 -30.04%
Adjusted Per Share Value based on latest NOSH - 79,139
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 27.78 26.48 26.74 24.47 23.25 19.31 16.01 44.34%
EPS 1.25 0.94 0.84 0.77 0.60 0.48 0.37 124.98%
DPS 0.58 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.0727 0.0718 0.0715 0.1297 0.1187 0.1215 0.1213 -28.89%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.88 0.83 0.68 0.62 0.60 0.60 0.60 -
P/RPS 0.23 0.23 0.18 0.18 0.18 0.22 0.27 -10.12%
P/EPS 5.12 6.34 5.78 5.68 7.10 8.88 11.36 -41.18%
EY 19.53 15.76 17.29 17.61 14.09 11.27 8.80 70.06%
DY 9.09 0.00 0.00 11.29 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.68 0.34 0.36 0.35 0.35 84.79%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/10/09 13/08/09 26/05/09 26/02/09 14/11/08 29/08/08 09/05/08 -
Price 0.94 0.94 0.79 0.69 0.58 0.53 0.65 -
P/RPS 0.25 0.25 0.21 0.20 0.18 0.19 0.29 -9.41%
P/EPS 5.47 7.18 6.72 6.32 6.86 7.84 12.31 -41.74%
EY 18.28 13.92 14.88 15.82 14.57 12.75 8.12 71.68%
DY 8.51 0.00 0.00 10.14 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.79 0.38 0.35 0.31 0.38 82.80%

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