[HEXCARE] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 23.49%
YoY- 100.49%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 351,926 354,408 365,600 317,628 311,637 296,998 299,988 11.22%
PBT 13,185 14,944 20,024 23,295 22,244 21,910 19,800 -23.72%
Tax -2,026 -2,166 -3,020 -727 -2,556 -3,446 -2,352 -9.45%
NP 11,158 12,778 17,004 22,568 19,688 18,464 17,448 -25.75%
-
NP to SH 9,585 10,562 15,116 17,308 14,016 10,536 9,432 1.07%
-
Tax Rate 15.37% 14.49% 15.08% 3.12% 11.49% 15.73% 11.88% -
Total Cost 340,768 341,630 348,596 295,060 291,949 278,534 282,540 13.29%
-
Net Worth 200,362 199,595 0 133,770 81,548 80,521 80,238 83.95%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,678 - - 5,016 6,523 - - -
Div Payout % 69.68% - - 28.98% 46.55% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 200,362 199,595 0 133,770 81,548 80,521 80,238 83.95%
NOSH 200,362 199,595 198,131 98,624 81,548 80,521 80,238 83.95%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 3.17% 3.61% 4.65% 7.11% 6.32% 6.22% 5.82% -
ROE 4.78% 5.29% 0.00% 12.94% 17.19% 13.08% 11.76% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 175.64 177.56 184.52 379.91 382.15 368.84 373.87 -39.54%
EPS 4.79 5.30 7.64 20.06 17.19 13.08 11.76 -45.02%
DPS 3.33 0.00 0.00 6.00 8.00 0.00 0.00 -
NAPS 1.00 1.00 0.00 1.60 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 98,624
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.49 29.70 30.64 26.62 26.11 24.89 25.14 11.21%
EPS 0.80 0.89 1.27 1.45 1.17 0.88 0.79 0.84%
DPS 0.56 0.00 0.00 0.42 0.55 0.00 0.00 -
NAPS 0.1679 0.1673 0.00 0.1121 0.0683 0.0675 0.0672 84.02%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.84 1.05 1.31 1.17 0.88 0.83 0.68 -
P/RPS 0.48 0.59 0.71 0.31 0.23 0.23 0.18 92.18%
P/EPS 17.56 19.84 17.17 5.65 5.12 6.34 5.78 109.62%
EY 5.70 5.04 5.82 17.69 19.53 15.76 17.29 -52.24%
DY 3.97 0.00 0.00 5.13 9.09 0.00 0.00 -
P/NAPS 0.84 1.05 0.00 0.73 0.88 0.83 0.68 15.11%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 18/08/10 27/05/10 22/01/10 29/10/09 13/08/09 26/05/09 -
Price 0.87 0.98 1.04 1.41 0.94 0.94 0.79 -
P/RPS 0.50 0.55 0.56 0.37 0.25 0.25 0.21 78.21%
P/EPS 18.19 18.52 13.63 6.81 5.47 7.18 6.72 94.10%
EY 5.50 5.40 7.34 14.68 18.28 13.92 14.88 -48.46%
DY 3.83 0.00 0.00 4.26 8.51 0.00 0.00 -
P/NAPS 0.87 0.98 0.00 0.88 0.94 0.94 0.79 6.63%

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