[HEXCARE] QoQ Cumulative 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- 80.96%
YoY- 41.37%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 286,079 180,250 80,476 311,107 222,783 150,619 74,482 145.05%
PBT 10,481 7,917 4,354 26,467 15,063 9,856 5,152 60.48%
Tax -2,811 -2,186 -1,022 -5,577 -3,519 -2,481 -1,521 50.54%
NP 7,670 5,731 3,332 20,890 11,544 7,375 3,631 64.55%
-
NP to SH 7,670 5,731 3,332 20,890 11,544 7,375 3,631 64.55%
-
Tax Rate 26.82% 27.61% 23.47% 21.07% 23.36% 25.17% 29.52% -
Total Cost 278,409 174,519 77,144 290,217 211,239 143,244 70,851 148.80%
-
Net Worth 269,849 264,805 255,070 252,085 242,790 235,908 232,108 10.55%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,413 1,891 1,723 4,583 4,580 3,435 3,447 17.88%
Div Payout % 57.54% 33.00% 51.72% 21.94% 39.68% 46.58% 94.94% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 269,849 264,805 255,070 252,085 242,790 235,908 232,108 10.55%
NOSH 252,205 252,205 229,793 229,168 229,047 229,037 229,810 6.38%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.68% 3.18% 4.14% 6.71% 5.18% 4.90% 4.88% -
ROE 2.84% 2.16% 1.31% 8.29% 4.75% 3.13% 1.56% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 113.44 71.47 35.02 135.75 97.26 65.76 32.41 130.35%
EPS 3.04 2.27 1.45 9.11 5.04 3.22 1.58 54.63%
DPS 1.75 0.75 0.75 2.00 2.00 1.50 1.50 10.81%
NAPS 1.07 1.05 1.11 1.10 1.06 1.03 1.01 3.91%
Adjusted Per Share Value based on latest NOSH - 229,317
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 28.55 17.99 8.03 31.05 22.24 15.03 7.43 145.12%
EPS 0.77 0.57 0.33 2.08 1.15 0.74 0.36 65.92%
DPS 0.44 0.19 0.17 0.46 0.46 0.34 0.34 18.73%
NAPS 0.2693 0.2643 0.2546 0.2516 0.2423 0.2355 0.2317 10.53%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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 0.64 1.09 2.26 0.56 0.82 1.15 2.36 -58.07%
P/EPS 24.00 34.32 54.48 8.39 15.87 23.45 48.42 -37.34%
EY 4.17 2.91 1.84 11.92 6.30 4.26 2.07 59.43%
DY 2.40 0.96 0.95 2.61 2.50 1.99 1.96 14.44%
P/NAPS 0.68 0.74 0.71 0.70 0.75 0.73 0.76 -7.14%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
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 0.61 1.06 2.33 0.56 0.82 1.19 2.38 -59.61%
P/EPS 22.69 33.44 56.21 8.39 15.87 24.38 48.73 -39.89%
EY 4.41 2.99 1.78 11.92 6.30 4.10 2.05 66.56%
DY 2.54 0.99 0.92 2.61 2.50 1.91 1.95 19.25%
P/NAPS 0.64 0.72 0.73 0.70 0.75 0.76 0.76 -10.81%

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