[HEXCARE] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
09-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 358.3%
YoY- -2.51%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 274,512 260,812 216,626 179,528 144,929 141,912 136,704 58.83%
PBT 11,883 10,782 9,226 8,048 -4,485 -3,520 -1,198 -
Tax -2,228 -3,728 -4,444 -5,236 -230 -506 -454 187.39%
NP 9,655 7,054 4,782 2,812 -4,715 -4,026 -1,652 -
-
NP to SH 8,633 6,701 5,358 4,200 -1,626 -1,770 310 809.54%
-
Tax Rate 18.75% 34.58% 48.17% 65.06% - - - -
Total Cost 264,857 253,757 211,844 176,716 149,644 145,938 138,356 53.87%
-
Net Worth 145,501 133,181 136,327 136,022 134,073 93,039 91,449 36.09%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 5,535 - - - 3,966 6,361 9,299 -29.12%
Div Payout % 64.12% - - - 0.00% 0.00% 3,000.00% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 145,501 133,181 136,327 136,022 134,073 93,039 91,449 36.09%
NOSH 79,076 79,274 79,260 79,545 79,333 79,520 77,499 1.34%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.52% 2.70% 2.21% 1.57% -3.25% -2.84% -1.21% -
ROE 5.93% 5.03% 3.93% 3.09% -1.21% -1.90% 0.34% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 347.15 329.00 273.31 225.69 182.68 178.46 176.39 56.72%
EPS 10.92 8.45 6.76 5.28 -2.05 -2.23 0.40 797.61%
DPS 7.00 0.00 0.00 0.00 5.00 8.00 12.00 -30.07%
NAPS 1.84 1.68 1.72 1.71 1.69 1.17 1.18 34.28%
Adjusted Per Share Value based on latest NOSH - 79,545
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.47 23.25 19.31 16.01 12.92 12.65 12.19 58.79%
EPS 0.77 0.60 0.48 0.37 -0.14 -0.16 0.03 761.60%
DPS 0.49 0.00 0.00 0.00 0.35 0.57 0.83 -29.51%
NAPS 0.1297 0.1187 0.1215 0.1213 0.1195 0.0829 0.0815 36.11%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.62 0.60 0.60 0.60 0.63 0.66 0.89 -
P/RPS 0.18 0.18 0.22 0.27 0.34 0.37 0.50 -49.23%
P/EPS 5.68 7.10 8.88 11.36 -30.74 -29.64 222.50 -91.23%
EY 17.61 14.09 11.27 8.80 -3.25 -3.37 0.45 1039.91%
DY 11.29 0.00 0.00 0.00 7.94 12.12 13.48 -11.09%
P/NAPS 0.34 0.36 0.35 0.35 0.37 0.56 0.75 -40.84%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 14/11/08 29/08/08 09/05/08 25/02/08 15/11/07 30/08/07 -
Price 0.69 0.58 0.53 0.65 0.55 0.57 0.68 -
P/RPS 0.20 0.18 0.19 0.29 0.30 0.32 0.39 -35.80%
P/EPS 6.32 6.86 7.84 12.31 -26.83 -25.60 170.00 -88.74%
EY 15.82 14.57 12.75 8.12 -3.73 -3.91 0.59 786.96%
DY 10.14 0.00 0.00 0.00 9.09 14.04 17.65 -30.77%
P/NAPS 0.38 0.35 0.31 0.38 0.33 0.49 0.58 -24.46%

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