[HEXCARE] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -31.1%
YoY- -61.84%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 361,157 350,260 313,244 343,265 351,926 354,408 365,600 -0.81%
PBT 10,884 8,074 6,100 10,152 13,185 14,944 20,024 -33.37%
Tax -2,801 -2,920 -3,096 -1,995 -2,026 -2,166 -3,020 -4.89%
NP 8,082 5,154 3,004 8,157 11,158 12,778 17,004 -39.06%
-
NP to SH 8,640 5,580 2,708 6,604 9,585 10,562 15,116 -31.10%
-
Tax Rate 25.74% 36.17% 50.75% 19.65% 15.37% 14.49% 15.08% -
Total Cost 353,074 345,106 310,240 335,108 340,768 341,630 348,596 0.85%
-
Net Worth 161,495 149,608 141,373 149,448 200,362 199,595 0 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 6,728 - - 5,048 6,678 - - -
Div Payout % 77.88% - - 76.45% 69.68% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 161,495 149,608 141,373 149,448 200,362 199,595 0 -
NOSH 201,869 202,173 199,117 201,957 200,362 199,595 198,131 1.25%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.24% 1.47% 0.96% 2.38% 3.17% 3.61% 4.65% -
ROE 5.35% 3.73% 1.92% 4.42% 4.78% 5.29% 0.00% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 178.91 173.25 157.32 169.97 175.64 177.56 184.52 -2.03%
EPS 4.28 2.76 1.36 3.27 4.79 5.30 7.64 -32.01%
DPS 3.33 0.00 0.00 2.50 3.33 0.00 0.00 -
NAPS 0.80 0.74 0.71 0.74 1.00 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 201,379
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 32.20 31.23 27.93 30.60 31.37 31.60 32.59 -0.79%
EPS 0.77 0.50 0.24 0.59 0.85 0.94 1.35 -31.20%
DPS 0.60 0.00 0.00 0.45 0.60 0.00 0.00 -
NAPS 0.144 0.1334 0.126 0.1332 0.1786 0.1779 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.60 0.76 0.77 0.82 0.84 1.05 1.31 -
P/RPS 0.34 0.44 0.49 0.48 0.48 0.59 0.71 -38.76%
P/EPS 14.02 27.54 56.62 25.08 17.56 19.84 17.17 -12.62%
EY 7.13 3.63 1.77 3.99 5.70 5.04 5.82 14.47%
DY 5.56 0.00 0.00 3.05 3.97 0.00 0.00 -
P/NAPS 0.75 1.03 1.08 1.11 0.84 1.05 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 19/08/11 27/05/11 28/02/11 22/11/10 18/08/10 27/05/10 -
Price 0.69 0.65 0.71 0.78 0.87 0.98 1.04 -
P/RPS 0.39 0.38 0.45 0.46 0.50 0.55 0.56 -21.41%
P/EPS 16.12 23.55 52.21 23.85 18.19 18.52 13.63 11.82%
EY 6.20 4.25 1.92 4.19 5.50 5.40 7.34 -10.63%
DY 4.83 0.00 0.00 3.21 3.83 0.00 0.00 -
P/NAPS 0.86 0.88 1.00 1.05 0.87 0.98 0.00 -

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