[HEXCARE] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 55.32%
YoY- 45.82%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 222,783 150,619 74,482 300,345 220,751 145,878 70,707 114.47%
PBT 15,063 9,856 5,152 20,314 13,982 9,035 4,331 129.03%
Tax -3,519 -2,481 -1,521 -5,537 -4,468 -2,960 -1,514 75.19%
NP 11,544 7,375 3,631 14,777 9,514 6,075 2,817 155.42%
-
NP to SH 11,544 7,375 3,631 14,777 9,514 6,075 2,817 155.42%
-
Tax Rate 23.36% 25.17% 29.52% 27.26% 31.96% 32.76% 34.96% -
Total Cost 211,239 143,244 70,851 285,568 211,237 139,803 67,890 112.69%
-
Net Worth 242,790 235,908 232,108 240,660 254,920 227,528 218,090 7.39%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 4,580 3,435 3,447 6,747 6,828 3,412 3,407 21.73%
Div Payout % 39.68% 46.58% 94.94% 45.66% 71.77% 56.18% 120.97% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 242,790 235,908 232,108 240,660 254,920 227,528 218,090 7.39%
NOSH 229,047 229,037 229,810 224,916 227,607 227,528 227,177 0.54%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.18% 4.90% 4.88% 4.92% 4.31% 4.16% 3.98% -
ROE 4.75% 3.13% 1.56% 6.14% 3.73% 2.67% 1.29% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 97.26 65.76 32.41 133.54 96.99 64.11 31.12 113.31%
EPS 5.04 3.22 1.58 6.57 4.18 2.67 1.24 154.03%
DPS 2.00 1.50 1.50 3.00 3.00 1.50 1.50 21.07%
NAPS 1.06 1.03 1.01 1.07 1.12 1.00 0.96 6.80%
Adjusted Per Share Value based on latest NOSH - 227,792
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.24 15.03 7.43 29.98 22.03 14.56 7.06 114.44%
EPS 1.15 0.74 0.36 1.47 0.95 0.61 0.28 155.80%
DPS 0.46 0.34 0.34 0.67 0.68 0.34 0.34 22.25%
NAPS 0.2423 0.2355 0.2317 0.2402 0.2544 0.2271 0.2177 7.37%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.80 0.755 0.765 0.885 0.72 0.68 0.695 -
P/RPS 0.82 1.15 2.36 0.66 0.74 1.06 2.23 -48.58%
P/EPS 15.87 23.45 48.42 13.47 17.22 25.47 56.05 -56.78%
EY 6.30 4.26 2.07 7.42 5.81 3.93 1.78 131.71%
DY 2.50 1.99 1.96 3.39 4.17 2.21 2.16 10.20%
P/NAPS 0.75 0.73 0.76 0.83 0.64 0.68 0.72 2.75%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 22/08/16 23/05/16 25/02/16 25/11/15 25/08/15 20/05/15 -
Price 0.80 0.785 0.77 0.80 0.795 0.675 0.705 -
P/RPS 0.82 1.19 2.38 0.60 0.82 1.05 2.27 -49.18%
P/EPS 15.87 24.38 48.73 12.18 19.02 25.28 56.85 -57.18%
EY 6.30 4.10 2.05 8.21 5.26 3.96 1.76 133.45%
DY 2.50 1.91 1.95 3.75 3.77 2.22 2.13 11.23%
P/NAPS 0.75 0.76 0.76 0.75 0.71 0.68 0.73 1.81%

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