[HEXCARE] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 51.98%
YoY- 105.34%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 263,559 154,531 66,430 222,965 168,330 106,098 50,457 200.14%
PBT 86,846 38,315 10,487 15,744 8,956 5,293 2,626 923.76%
Tax -15,108 -6,092 -1,226 -4,391 -1,486 -937 -667 696.01%
NP 71,738 32,223 9,261 11,353 7,470 4,356 1,959 995.54%
-
NP to SH 71,738 32,223 9,261 11,353 7,470 4,356 1,959 995.54%
-
Tax Rate 17.40% 15.90% 11.69% 27.89% 16.59% 17.70% 25.40% -
Total Cost 191,821 122,308 57,169 211,612 160,860 101,742 48,498 149.47%
-
Net Worth 268,127 250,409 214,366 204,278 201,756 216,888 216,888 15.14%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 2,521 2,521 2,521 - -
Div Payout % - - - 22.21% 33.76% 57.90% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 268,127 250,409 214,366 204,278 201,756 216,888 216,888 15.14%
NOSH 277,425 277,425 252,195 252,195 252,195 252,195 252,195 6.54%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 27.22% 20.85% 13.94% 5.09% 4.44% 4.11% 3.88% -
ROE 26.76% 12.87% 4.32% 5.56% 3.70% 2.01% 0.90% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 99.28 59.86 26.34 88.41 66.75 42.07 20.01 190.05%
EPS 27.02 12.48 3.67 4.50 2.96 1.73 0.78 955.81%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 1.01 0.97 0.85 0.81 0.80 0.86 0.86 11.28%
Adjusted Per Share Value based on latest NOSH - 252,195
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 23.50 13.78 5.92 19.88 15.01 9.46 4.50 200.09%
EPS 6.40 2.87 0.83 1.01 0.67 0.39 0.17 1015.87%
DPS 0.00 0.00 0.00 0.22 0.22 0.22 0.00 -
NAPS 0.239 0.2232 0.1911 0.1821 0.1799 0.1934 0.1934 15.11%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.26 3.13 0.80 0.54 0.515 0.455 0.44 -
P/RPS 5.30 5.23 3.04 0.61 0.77 1.08 2.20 79.42%
P/EPS 19.47 25.08 21.79 12.00 17.39 26.34 56.64 -50.83%
EY 5.14 3.99 4.59 8.34 5.75 3.80 1.77 103.14%
DY 0.00 0.00 0.00 1.85 1.94 2.20 0.00 -
P/NAPS 5.21 3.23 0.94 0.67 0.64 0.53 0.51 368.82%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 27/08/20 29/06/20 26/02/20 26/11/19 27/08/19 30/05/19 -
Price 2.05 5.74 2.98 0.68 0.51 0.495 0.44 -
P/RPS 2.06 9.59 11.31 0.77 0.76 1.18 2.20 -4.27%
P/EPS 7.59 45.99 81.15 15.11 17.22 28.66 56.64 -73.71%
EY 13.18 2.17 1.23 6.62 5.81 3.49 1.77 279.93%
DY 0.00 0.00 0.00 1.47 1.96 2.02 0.00 -
P/NAPS 2.03 5.92 3.51 0.84 0.64 0.58 0.51 150.52%

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