[HEXCARE] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -77.61%
YoY- -10.11%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 355,792 298,930 212,037 106,035 405,036 286,079 180,250 57.16%
PBT 6,890 10,021 7,399 3,675 15,236 10,481 7,917 -8.82%
Tax -1,361 -2,242 -1,737 -680 -1,858 -2,811 -2,186 -27.02%
NP 5,529 7,779 5,662 2,995 13,378 7,670 5,731 -2.35%
-
NP to SH 5,529 7,779 5,662 2,995 13,378 7,670 5,731 -2.35%
-
Tax Rate 19.75% 22.37% 23.48% 18.50% 12.19% 26.82% 27.61% -
Total Cost 350,263 291,151 206,375 103,040 391,658 278,409 174,519 58.90%
-
Net Worth 216,888 274,893 277,415 279,937 219,410 269,849 264,805 -12.42%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 4,413 4,413 1,891 1,891 4,413 4,413 1,891 75.66%
Div Payout % 79.82% 56.74% 33.41% 63.15% 32.99% 57.54% 33.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 216,888 274,893 277,415 279,937 219,410 269,849 264,805 -12.42%
NOSH 252,195 252,195 252,205 252,205 252,205 252,205 252,205 -0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.55% 2.60% 2.67% 2.82% 3.30% 2.68% 3.18% -
ROE 2.55% 2.83% 2.04% 1.07% 6.10% 2.84% 2.16% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 141.08 118.53 84.08 42.04 160.60 113.44 71.47 57.16%
EPS 2.19 3.08 2.25 1.19 5.30 3.04 2.27 -2.35%
DPS 1.75 1.75 0.75 0.75 1.75 1.75 0.75 75.64%
NAPS 0.86 1.09 1.10 1.11 0.87 1.07 1.05 -12.42%
Adjusted Per Share Value based on latest NOSH - 252,205
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 29.81 25.05 17.77 8.89 33.94 23.97 15.10 57.17%
EPS 0.46 0.65 0.47 0.25 1.12 0.64 0.48 -2.78%
DPS 0.37 0.37 0.16 0.16 0.37 0.37 0.16 74.60%
NAPS 0.1817 0.2303 0.2325 0.2346 0.1839 0.2261 0.2219 -12.44%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.45 0.60 0.57 0.57 0.675 0.73 0.78 -
P/RPS 0.32 0.51 0.68 1.36 0.42 0.64 1.09 -55.72%
P/EPS 20.53 19.45 25.39 48.00 12.72 24.00 34.32 -28.93%
EY 4.87 5.14 3.94 2.08 7.86 4.17 2.91 40.82%
DY 3.89 2.92 1.32 1.32 2.59 2.40 0.96 153.51%
P/NAPS 0.52 0.55 0.52 0.51 0.78 0.68 0.74 -20.90%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 29/08/18 21/05/18 28/02/18 29/11/17 21/08/17 -
Price 0.46 0.525 0.605 0.575 0.625 0.69 0.76 -
P/RPS 0.33 0.44 0.72 1.37 0.39 0.61 1.06 -53.96%
P/EPS 20.98 17.02 26.95 48.42 11.78 22.69 33.44 -26.65%
EY 4.77 5.88 3.71 2.07 8.49 4.41 2.99 36.41%
DY 3.80 3.33 1.24 1.30 2.80 2.54 0.99 144.55%
P/NAPS 0.53 0.48 0.55 0.52 0.72 0.64 0.72 -18.42%

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