[HEXCARE] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock

[HEXCARE] HEXTAR HEALTHCARE BERHAD

Announcement Date

24-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 35.72%

YoY- 41.37%

Quarter Report

HEXCARE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	381,438	360,500	321,904	311,107	297,044	301,238	297,928	17.88%
YoY %	5.81%	11.99%	3.47%	4.73%	-1.39%	1.11%	-	-
Horiz. %	128.03%	121.00%	108.05%	104.42%	99.70%	101.11%	100.00%	-
PBT	13,974	15,834	17,416	26,467	20,084	19,712	20,608	-22.79%
YoY %	-11.75%	-9.08%	-34.20%	31.78%	1.89%	-4.35%	-	-
Horiz. %	67.81%	76.83%	84.51%	128.43%	97.46%	95.65%	100.00%	-
Tax	-3,748	-4,372	-4,088	-5,577	-4,692	-4,962	-6,084	-27.57%
YoY %	14.27%	-6.95%	26.70%	-18.86%	5.44%	18.44%	-	-
Horiz. %	61.60%	71.86%	67.19%	91.67%	77.12%	81.56%	100.00%	-
NP	10,226	11,462	13,328	20,890	15,392	14,750	14,524	-20.84%
YoY %	-10.78%	-14.00%	-36.20%	35.72%	4.35%	1.56%	-	-
Horiz. %	70.41%	78.92%	91.77%	143.83%	105.98%	101.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,226	11,462	13,328	20,890	15,392	14,750	14,524	-20.84%
YoY %	-10.78%	-14.00%	-36.20%	35.72%	4.35%	1.56%	-	-
Horiz. %	70.41%	78.92%	91.77%	143.83%	105.98%	101.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.82%	27.61%	23.47%	21.07%	23.36%	25.17%	29.52%	-
YoY %	-2.86%	17.64%	11.39%	-9.80%	-7.19%	-14.74%	-	-
Horiz. %	90.85%	93.53%	79.51%	71.38%	79.13%	85.26%	100.00%	-
Total Cost	371,212	349,038	308,576	290,217	281,652	286,488	283,404	19.69%
YoY %	6.35%	13.11%	6.33%	3.04%	-1.69%	1.09%	-	-
Horiz. %	130.98%	123.16%	108.88%	102.40%	99.38%	101.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	269,849	265,090	255,070	252,085	242,790	235,908	232,108	10.55%
YoY %	1.80%	3.93%	1.18%	3.83%	2.92%	1.64%	-	-
Horiz. %	116.26%	114.21%	109.89%	108.61%	104.60%	101.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	5,884	3,787	6,893	4,583	6,107	6,871	13,788	-43.28%
YoY %	55.37%	-45.06%	50.40%	-24.95%	-11.12%	-50.17%	-	-
Horiz. %	42.67%	27.47%	49.99%	33.24%	44.29%	49.83%	100.00%	-
Div Payout %	57.54%	33.04%	51.72%	21.94%	39.68%	46.58%	94.94%	-
YoY %	74.15%	-36.12%	135.73%	-44.71%	-14.81%	-50.94%	-	-
Horiz. %	60.61%	34.80%	54.48%	23.11%	41.79%	49.06%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	269,849	265,090	255,070	252,085	242,790	235,908	232,108	10.55%
YoY %	1.80%	3.93%	1.18%	3.83%	2.92%	1.64%	-	-
Horiz. %	116.26%	114.21%	109.89%	108.61%	104.60%	101.64%	100.00%	-
NOSH	252,205	252,466	229,793	229,168	229,047	229,037	229,810	6.38%
YoY %	-0.10%	9.87%	0.27%	0.05%	0.00%	-0.34%	-	-
Horiz. %	109.75%	109.86%	99.99%	99.72%	99.67%	99.66%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	2.68%	3.18%	4.14%	6.71%	5.18%	4.90%	4.88%	-
YoY %	-15.72%	-23.19%	-38.30%	29.54%	5.71%	0.41%	-	-
Horiz. %	54.92%	65.16%	84.84%	137.50%	106.15%	100.41%	100.00%	-
ROE	3.79%	4.32%	5.23%	8.29%	6.34%	6.25%	6.26%	-
YoY %	-12.27%	-17.40%	-36.91%	30.76%	1.44%	-0.16%	-	-
Horiz. %	60.54%	69.01%	83.55%	132.43%	101.28%	99.84%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	151.25	142.79	140.08	135.75	129.69	131.52	129.64	10.81%
YoY %	5.92%	1.93%	3.19%	4.67%	-1.39%	1.45%	-	-
Horiz. %	116.67%	110.14%	108.05%	104.71%	100.04%	101.45%	100.00%	-
EPS	4.05	4.54	5.80	9.11	6.72	6.44	6.32	-25.65%
YoY %	-10.79%	-21.72%	-36.33%	35.57%	4.35%	1.90%	-	-
Horiz. %	64.08%	71.84%	91.77%	144.15%	106.33%	101.90%	100.00%	-
DPS	2.33	1.50	3.00	2.00	2.67	3.00	6.00	-46.74%
YoY %	55.33%	-50.00%	50.00%	-25.09%	-11.00%	-50.00%	-	-
Horiz. %	38.83%	25.00%	50.00%	33.33%	44.50%	50.00%	100.00%	-
NAPS	1.07	1.05	1.11	1.10	1.06	1.03	1.01	3.91%
YoY %	1.90%	-5.41%	0.91%	3.77%	2.91%	1.98%	-	-
Horiz. %	105.94%	103.96%	109.90%	108.91%	104.95%	101.98%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 229,317
RPS	38.07	35.98	32.13	31.05	29.65	30.07	29.74	17.87%
YoY %	5.81%	11.98%	3.48%	4.72%	-1.40%	1.11%	-	-
Horiz. %	128.01%	120.98%	108.04%	104.40%	99.70%	101.11%	100.00%	-
EPS	1.02	1.14	1.33	2.08	1.54	1.47	1.45	-20.88%
YoY %	-10.53%	-14.29%	-36.06%	35.06%	4.76%	1.38%	-	-
Horiz. %	70.34%	78.62%	91.72%	143.45%	106.21%	101.38%	100.00%	-
DPS	0.59	0.38	0.69	0.46	0.61	0.69	1.38	-43.21%
YoY %	55.26%	-44.93%	50.00%	-24.59%	-11.59%	-50.00%	-	-
Horiz. %	42.75%	27.54%	50.00%	33.33%	44.20%	50.00%	100.00%	-
NAPS	0.2693	0.2646	0.2546	0.2516	0.2423	0.2355	0.2317	10.53%
YoY %	1.78%	3.93%	1.19%	3.84%	2.89%	1.64%	-	-
Horiz. %	116.23%	114.20%	109.88%	108.59%	104.57%	101.64%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	0.73	0.78	0.79	0.765	0.80	0.755	0.765	-
P/RPS	0.48	0.55	0.56	0.56	0.62	0.57	0.59	-12.84%
YoY %	-12.73%	-1.79%	0.00%	-9.68%	8.77%	-3.39%	-	-
Horiz. %	81.36%	93.22%	94.92%	94.92%	105.08%	96.61%	100.00%	-
P/EPS	18.00	17.18	13.62	8.39	11.90	11.72	12.10	30.28%
YoY %	4.77%	26.14%	62.34%	-29.50%	1.54%	-3.14%	-	-
Horiz. %	148.76%	141.98%	112.56%	69.34%	98.35%	96.86%	100.00%	-
EY	5.55	5.82	7.34	11.92	8.40	8.53	8.26	-23.26%
YoY %	-4.64%	-20.71%	-38.42%	41.90%	-1.52%	3.27%	-	-
Horiz. %	67.19%	70.46%	88.86%	144.31%	101.69%	103.27%	100.00%	-
DY	3.20	1.92	3.80	2.61	3.33	3.97	7.84	-44.94%
YoY %	66.67%	-49.47%	45.59%	-21.62%	-16.12%	-49.36%	-	-
Horiz. %	40.82%	24.49%	48.47%	33.29%	42.47%	50.64%	100.00%	-
P/NAPS	0.68	0.74	0.71	0.70	0.75	0.73	0.76	-7.14%
YoY %	-8.11%	4.23%	1.43%	-6.67%	2.74%	-3.95%	-	-
Horiz. %	89.47%	97.37%	93.42%	92.11%	98.68%	96.05%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	29/11/17	21/08/17	22/05/17	24/02/17	22/11/16	22/08/16	23/05/16	-
Price	0.69	0.76	0.815	0.765	0.80	0.785	0.77	-
P/RPS	0.46	0.53	0.58	0.56	0.62	0.60	0.59	-15.27%
YoY %	-13.21%	-8.62%	3.57%	-9.68%	3.33%	1.69%	-	-
Horiz. %	77.97%	89.83%	98.31%	94.92%	105.08%	101.69%	100.00%	-
P/EPS	17.02	16.74	14.05	8.39	11.90	12.19	12.18	24.96%
YoY %	1.67%	19.15%	67.46%	-29.50%	-2.38%	0.08%	-	-
Horiz. %	139.74%	137.44%	115.35%	68.88%	97.70%	100.08%	100.00%	-
EY	5.88	5.97	7.12	11.92	8.40	8.20	8.21	-19.93%
YoY %	-1.51%	-16.15%	-40.27%	41.90%	2.44%	-0.12%	-	-
Horiz. %	71.62%	72.72%	86.72%	145.19%	102.31%	99.88%	100.00%	-
DY	3.38	1.97	3.68	2.61	3.33	3.82	7.79	-42.65%
YoY %	71.57%	-46.47%	41.00%	-21.62%	-12.83%	-50.96%	-	-
Horiz. %	43.39%	25.29%	47.24%	33.50%	42.75%	49.04%	100.00%	-
P/NAPS	0.64	0.72	0.73	0.70	0.75	0.76	0.76	-10.81%
YoY %	-11.11%	-1.37%	4.29%	-6.67%	-1.32%	0.00%	-	-
Horiz. %	84.21%	94.74%	96.05%	92.11%	98.68%	100.00%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

373

PTRANS

PERAK TRANSIT BERHAD

342

HLIND

HONG LEONG INDUSTRIES BHD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

209

GENTING

GENTING BHD

165

MBSB

MALAYSIA BUILDING SOCIETY BHD

158

TOPGLOV

TOP GLOVE CORPORATION BHD

150

PBBANK

PUBLIC BANK BHD

142

DNEX

DAGANG NEXCHANGE BERHAD

137

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

SINKUNG

0.15

+0.005

92,112,300

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More