[HEXCARE] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Cumulative Result
Revenue	300,345	220,751	145,878	70,707	296,351	220,996	144,725	62.48%
YoY %	36.06%	51.33%	106.31%	-76.14%	34.10%	52.70%	-	-
Horiz. %	207.53%	152.53%	100.80%	48.86%	204.77%	152.70%	100.00%	-
PBT	20,314	13,982	9,035	4,331	16,542	14,493	9,585	64.76%
YoY %	45.29%	54.75%	108.61%	-73.82%	14.14%	51.21%	-	-
Horiz. %	211.94%	145.87%	94.26%	45.19%	172.58%	151.21%	100.00%	-
Tax	-5,537	-4,468	-2,960	-1,514	-6,408	-5,551	-3,676	31.30%
YoY %	-23.93%	-50.95%	-95.51%	76.37%	-15.44%	-51.01%	-	-
Horiz. %	150.63%	121.55%	80.52%	41.19%	174.32%	151.01%	100.00%	-
NP	14,777	9,514	6,075	2,817	10,134	8,942	5,909	83.93%
YoY %	55.32%	56.61%	115.65%	-72.20%	13.33%	51.33%	-	-
Horiz. %	250.08%	161.01%	102.81%	47.67%	171.50%	151.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,777	9,514	6,075	2,817	10,134	8,942	5,909	83.93%
YoY %	55.32%	56.61%	115.65%	-72.20%	13.33%	51.33%	-	-
Horiz. %	250.08%	161.01%	102.81%	47.67%	171.50%	151.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.26%	31.96%	32.76%	34.96%	38.74%	38.30%	38.35%	-
YoY %	-14.71%	-2.44%	-6.29%	-9.76%	1.15%	-0.13%	-	-
Horiz. %	71.08%	83.34%	85.42%	91.16%	101.02%	99.87%	100.00%	-
Total Cost	285,568	211,237	139,803	67,890	286,217	212,054	138,816	61.53%
YoY %	35.19%	51.10%	105.93%	-76.28%	34.97%	52.76%	-	-
Horiz. %	205.72%	152.17%	100.71%	48.91%	206.18%	152.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	240,660	254,920	227,528	218,090	206,769	197,952	188,633	17.57%
YoY %	-5.59%	12.04%	4.33%	5.48%	4.45%	4.94%	-	-
Horiz. %	127.58%	135.14%	120.62%	115.62%	109.61%	104.94%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Dividend
Div	6,747	6,828	3,412	3,407	4,544	4,550	-	-
YoY %	-1.19%	100.12%	0.15%	-25.02%	-0.13%	0.00%	-	-
Horiz. %	148.29%	150.07%	74.99%	74.88%	99.87%	100.00%	-	-
Div Payout %	45.66%	71.77%	56.18%	120.97%	44.84%	50.89%	-	-
YoY %	-36.38%	27.75%	-53.56%	169.78%	-11.89%	0.00%	-	-
Horiz. %	89.72%	141.03%	110.39%	237.71%	88.11%	100.00%	-	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Equity
Net Worth	240,660	254,920	227,528	218,090	206,769	197,952	188,633	17.57%
YoY %	-5.59%	12.04%	4.33%	5.48%	4.45%	4.94%	-	-
Horiz. %	127.58%	135.14%	120.62%	115.62%	109.61%	104.94%	100.00%	-
NOSH	224,916	227,607	227,528	227,177	227,219	227,531	227,269	-0.68%
YoY %	-1.18%	0.03%	0.15%	-0.02%	-0.14%	0.12%	-	-
Horiz. %	98.96%	100.15%	100.11%	99.96%	99.98%	100.12%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Ratio Analysis
NP Margin	4.92%	4.31%	4.16%	3.98%	3.42%	4.05%	4.08%	-
YoY %	14.15%	3.61%	4.52%	16.37%	-15.56%	-0.74%	-	-
Horiz. %	120.59%	105.64%	101.96%	97.55%	83.82%	99.26%	100.00%	-
ROE	6.14%	3.73%	2.67%	1.29%	4.90%	4.52%	3.13%	-
YoY %	64.61%	39.70%	106.98%	-73.67%	8.41%	44.41%	-	-
Horiz. %	196.17%	119.17%	85.30%	41.21%	156.55%	144.41%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Per Share
RPS	133.54	96.99	64.11	31.12	130.42	97.13	63.68	63.61%
YoY %	37.68%	51.29%	106.01%	-76.14%	34.27%	52.53%	-	-
Horiz. %	209.70%	152.31%	100.68%	48.87%	204.81%	152.53%	100.00%	-
EPS	6.57	4.18	2.67	1.24	4.46	3.93	2.60	85.20%
YoY %	57.18%	56.55%	115.32%	-72.20%	13.49%	51.15%	-	-
Horiz. %	252.69%	160.77%	102.69%	47.69%	171.54%	151.15%	100.00%	-
DPS	3.00	3.00	1.50	1.50	2.00	2.00	0.00	-
YoY %	0.00%	100.00%	0.00%	-25.00%	0.00%	0.00%	-	-
Horiz. %	150.00%	150.00%	75.00%	75.00%	100.00%	100.00%	-	-
NAPS	1.07	1.12	1.00	0.96	0.91	0.87	0.83	18.39%
YoY %	-4.46%	12.00%	4.17%	5.49%	4.60%	4.82%	-	-
Horiz. %	128.92%	134.94%	120.48%	115.66%	109.64%	104.82%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 227,177
RPS	26.78	19.68	13.01	6.30	26.42	19.70	12.90	62.51%
YoY %	36.08%	51.27%	106.51%	-76.15%	34.11%	52.71%	-	-
Horiz. %	207.60%	152.56%	100.85%	48.84%	204.81%	152.71%	100.00%	-
EPS	1.32	0.85	0.54	0.25	0.90	0.80	0.53	83.43%
YoY %	55.29%	57.41%	116.00%	-72.22%	12.50%	50.94%	-	-
Horiz. %	249.06%	160.38%	101.89%	47.17%	169.81%	150.94%	100.00%	-
DPS	0.60	0.61	0.30	0.30	0.41	0.41	0.00	-
YoY %	-1.64%	103.33%	0.00%	-26.83%	0.00%	0.00%	-	-
Horiz. %	146.34%	148.78%	73.17%	73.17%	100.00%	100.00%	-	-
NAPS	0.2146	0.2273	0.2028	0.1944	0.1843	0.1765	0.1682	17.58%
YoY %	-5.59%	12.08%	4.32%	5.48%	4.42%	4.93%	-	-
Horiz. %	127.59%	135.14%	120.57%	115.58%	109.57%	104.93%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	-
Price	0.885	0.72	0.68	0.695	0.585	0.64	0.63	-
P/RPS	0.66	0.74	1.06	2.23	0.45	0.66	0.99	-23.62%
YoY %	-10.81%	-30.19%	-52.47%	395.56%	-31.82%	-33.33%	-	-
Horiz. %	66.67%	74.75%	107.07%	225.25%	45.45%	66.67%	100.00%	-
P/EPS	13.47	17.22	25.47	56.05	13.12	16.28	24.23	-32.31%
YoY %	-21.78%	-32.39%	-54.56%	327.21%	-19.41%	-32.81%	-	-
Horiz. %	55.59%	71.07%	105.12%	231.32%	54.15%	67.19%	100.00%	-
EY	7.42	5.81	3.93	1.78	7.62	6.14	4.13	47.62%
YoY %	27.71%	47.84%	120.79%	-76.64%	24.10%	48.67%	-	-
Horiz. %	179.66%	140.68%	95.16%	43.10%	184.50%	148.67%	100.00%	-
DY	3.39	4.17	2.21	2.16	3.42	3.13	0.00	-
YoY %	-18.71%	88.69%	2.31%	-36.84%	9.27%	0.00%	-	-
Horiz. %	108.31%	133.23%	70.61%	69.01%	109.27%	100.00%	-	-
P/NAPS	0.83	0.64	0.68	0.72	0.64	0.74	0.76	6.03%
YoY %	29.69%	-5.88%	-5.56%	12.50%	-13.51%	-2.63%	-	-
Horiz. %	109.21%	84.21%	89.47%	94.74%	84.21%	97.37%	100.00%	-

	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	25/02/16	25/11/15	25/08/15	20/05/15	27/02/15	10/11/14	27/08/14	-
Price	0.80	0.795	0.675	0.705	0.64	0.63	0.66	-
P/RPS	0.60	0.82	1.05	2.27	0.49	0.65	1.04	-30.62%
YoY %	-26.83%	-21.90%	-53.74%	363.27%	-24.62%	-37.50%	-	-
Horiz. %	57.69%	78.85%	100.96%	218.27%	47.12%	62.50%	100.00%	-
P/EPS	12.18	19.02	25.28	56.85	14.35	16.03	25.38	-38.62%
YoY %	-35.96%	-24.76%	-55.53%	296.17%	-10.48%	-36.84%	-	-
Horiz. %	47.99%	74.94%	99.61%	224.00%	56.54%	63.16%	100.00%	-
EY	8.21	5.26	3.96	1.76	6.97	6.24	3.94	62.92%
YoY %	56.08%	32.83%	125.00%	-74.75%	11.70%	58.38%	-	-
Horiz. %	208.38%	133.50%	100.51%	44.67%	176.90%	158.38%	100.00%	-
DY	3.75	3.77	2.22	2.13	3.13	3.17	0.00	-
YoY %	-0.53%	69.82%	4.23%	-31.95%	-1.26%	0.00%	-	-
Horiz. %	118.30%	118.93%	70.03%	67.19%	98.74%	100.00%	-	-
P/NAPS	0.75	0.71	0.68	0.73	0.70	0.72	0.80	-4.20%
YoY %	5.63%	4.41%	-6.85%	4.29%	-2.78%	-10.00%	-	-
Horiz. %	93.75%	88.75%	85.00%	91.25%	87.50%	90.00%	100.00%	-

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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 15:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-06-26 15:30:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-06-26 15:30:00

TURTLE SYSTEM 20

30 Mins

SELL

2024-06-26 15:20:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-06-26 15:20:00

TURTLE SYSTEM 55

10 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

649

YTLPOWR

YTL POWER INTERNATIONAL BHD

637

HLIND

HONG LEONG INDUSTRIES BHD

624

DNEX

DAGANG NEXCHANGE BERHAD

598

MPI

MALAYSIAN PACIFIC INDUSTRIES

592

NOTION

NOTION VTEC BHD

583

SNS

SNS NETWORK TECHNOLOGY BERHAD

430

MYEG

MY E.G. SERVICES BHD

405

PBBANK

PUBLIC BANK BHD

401

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More