[HEXCARE] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 226.29%
YoY- 372.74%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 416,388 351,412 309,062 265,720 222,965 224,440 212,196 56.41%
PBT 161,035 115,794 76,630 41,948 15,744 11,941 10,586 508.89%
Tax -29,859 -20,144 -12,184 -4,904 -4,391 -1,981 -1,874 527.90%
NP 131,176 95,650 64,446 37,044 11,353 9,960 8,712 504.76%
-
NP to SH 131,176 95,650 64,446 37,044 11,353 9,960 8,712 504.76%
-
Tax Rate 18.54% 17.40% 15.90% 11.69% 27.89% 16.59% 17.70% -
Total Cost 285,212 255,761 244,616 228,676 211,612 214,480 203,484 25.11%
-
Net Worth 361,162 268,127 250,409 214,366 204,278 201,756 216,888 40.27%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 2,521 3,362 5,043 -
Div Payout % - - - - 22.21% 33.76% 57.90% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 361,162 268,127 250,409 214,366 204,278 201,756 216,888 40.27%
NOSH 832,275 277,425 277,425 252,195 252,195 252,195 252,195 120.85%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 31.50% 27.22% 20.85% 13.94% 5.09% 4.44% 4.11% -
ROE 36.32% 35.67% 25.74% 17.28% 5.56% 4.94% 4.02% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 51.88 132.37 119.72 105.36 88.41 88.99 84.14 -27.45%
EPS 16.34 36.03 24.96 14.68 4.50 3.95 3.46 180.16%
DPS 0.00 0.00 0.00 0.00 1.00 1.33 2.00 -
NAPS 0.45 1.01 0.97 0.85 0.81 0.80 0.86 -34.93%
Adjusted Per Share Value based on latest NOSH - 252,195
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 34.89 29.45 25.90 22.27 18.68 18.81 17.78 56.42%
EPS 10.99 8.02 5.40 3.10 0.95 0.83 0.73 504.71%
DPS 0.00 0.00 0.00 0.00 0.21 0.28 0.42 -
NAPS 0.3026 0.2247 0.2098 0.1796 0.1712 0.1691 0.1817 40.28%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.40 5.26 3.13 0.80 0.54 0.515 0.455 -
P/RPS 2.70 3.97 2.61 0.76 0.61 0.58 0.54 190.97%
P/EPS 8.57 14.60 12.54 5.45 12.00 13.04 13.17 -24.80%
EY 11.67 6.85 7.98 18.36 8.34 7.67 7.59 33.04%
DY 0.00 0.00 0.00 0.00 1.85 2.59 4.40 -
P/NAPS 3.11 5.21 3.23 0.94 0.67 0.64 0.53 223.58%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 24/02/21 20/11/20 27/08/20 29/06/20 26/02/20 26/11/19 27/08/19 -
Price 1.28 2.05 5.74 2.98 0.68 0.51 0.495 -
P/RPS 2.47 1.55 4.79 2.83 0.77 0.57 0.59 158.63%
P/EPS 7.83 5.69 22.99 20.29 15.11 12.91 14.33 -33.04%
EY 12.77 17.58 4.35 4.93 6.62 7.74 6.98 49.31%
DY 0.00 0.00 0.00 0.00 1.47 2.61 4.04 -
P/NAPS 2.84 2.03 5.92 3.51 0.84 0.64 0.58 186.96%

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