[HEXCARE] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
21-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 72.0%
YoY- -22.29%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 106,035 405,036 286,079 180,250 80,476 311,107 222,783 -39.06%
PBT 3,675 15,236 10,481 7,917 4,354 26,467 15,063 -60.98%
Tax -680 -1,858 -2,811 -2,186 -1,022 -5,577 -3,519 -66.60%
NP 2,995 13,378 7,670 5,731 3,332 20,890 11,544 -59.35%
-
NP to SH 2,995 13,378 7,670 5,731 3,332 20,890 11,544 -59.35%
-
Tax Rate 18.50% 12.19% 26.82% 27.61% 23.47% 21.07% 23.36% -
Total Cost 103,040 391,658 278,409 174,519 77,144 290,217 211,239 -38.06%
-
Net Worth 279,937 219,410 269,849 264,805 255,070 252,085 242,790 9.96%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 1,891 4,413 4,413 1,891 1,723 4,583 4,580 -44.58%
Div Payout % 63.15% 32.99% 57.54% 33.00% 51.72% 21.94% 39.68% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 279,937 219,410 269,849 264,805 255,070 252,085 242,790 9.96%
NOSH 252,205 252,205 252,205 252,205 229,793 229,168 229,047 6.63%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.82% 3.30% 2.68% 3.18% 4.14% 6.71% 5.18% -
ROE 1.07% 6.10% 2.84% 2.16% 1.31% 8.29% 4.75% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 42.04 160.60 113.44 71.47 35.02 135.75 97.26 -42.86%
EPS 1.19 5.30 3.04 2.27 1.45 9.11 5.04 -61.83%
DPS 0.75 1.75 1.75 0.75 0.75 2.00 2.00 -48.02%
NAPS 1.11 0.87 1.07 1.05 1.11 1.10 1.06 3.12%
Adjusted Per Share Value based on latest NOSH - 252,205
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 8.89 33.94 23.97 15.10 6.74 26.07 18.67 -39.04%
EPS 0.25 1.12 0.64 0.48 0.28 1.75 0.97 -59.53%
DPS 0.16 0.37 0.37 0.16 0.14 0.38 0.38 -43.85%
NAPS 0.2346 0.1839 0.2261 0.2219 0.2137 0.2112 0.2034 9.99%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.57 0.675 0.73 0.78 0.79 0.765 0.80 -
P/RPS 1.36 0.42 0.64 1.09 2.26 0.56 0.82 40.15%
P/EPS 48.00 12.72 24.00 34.32 54.48 8.39 15.87 109.28%
EY 2.08 7.86 4.17 2.91 1.84 11.92 6.30 -52.26%
DY 1.32 2.59 2.40 0.96 0.95 2.61 2.50 -34.69%
P/NAPS 0.51 0.78 0.68 0.74 0.71 0.70 0.75 -22.68%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 21/05/18 28/02/18 29/11/17 21/08/17 22/05/17 24/02/17 22/11/16 -
Price 0.575 0.625 0.69 0.76 0.815 0.765 0.80 -
P/RPS 1.37 0.39 0.61 1.06 2.33 0.56 0.82 40.84%
P/EPS 48.42 11.78 22.69 33.44 56.21 8.39 15.87 110.50%
EY 2.07 8.49 4.41 2.99 1.78 11.92 6.30 -52.41%
DY 1.30 2.80 2.54 0.99 0.92 2.61 2.50 -35.36%
P/NAPS 0.52 0.72 0.64 0.72 0.73 0.70 0.75 -21.68%

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