[HEXCARE] QoQ Quarter Result on 31-Dec-2008 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 53.69%
YoY- 1310.4%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 85,229 73,502 74,997 78,903 87,296 63,431 44,882 53.28%
PBT 5,728 6,004 4,950 3,796 3,474 2,601 2,012 100.74%
Tax -194 -1,135 -588 568 -575 -913 -1,309 -71.96%
NP 5,534 4,869 4,362 4,364 2,899 1,688 703 295.22%
-
NP to SH 5,244 2,910 2,358 3,607 2,347 1,629 1,050 191.89%
-
Tax Rate 3.39% 18.90% 11.88% -14.96% 16.55% 35.10% 65.06% -
Total Cost 79,695 68,633 70,635 74,539 84,397 61,743 44,179 48.13%
-
Net Worth 81,602 80,595 80,238 79,139 133,208 136,677 136,022 -28.84%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,896 - - - - - - -
Div Payout % 93.37% - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 81,602 80,595 80,238 79,139 133,208 136,677 136,022 -28.84%
NOSH 81,602 80,595 80,238 79,139 79,290 79,463 79,545 1.71%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.49% 6.62% 5.82% 5.53% 3.32% 2.66% 1.57% -
ROE 6.43% 3.61% 2.94% 4.56% 1.76% 1.19% 0.77% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 104.44 91.20 93.47 99.70 110.10 79.82 56.42 50.70%
EPS 6.43 3.61 2.94 4.56 2.96 2.05 1.32 187.08%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.68 1.72 1.71 -30.04%
Adjusted Per Share Value based on latest NOSH - 79,139
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.42 6.39 6.52 6.86 7.59 5.52 3.90 53.48%
EPS 0.46 0.25 0.21 0.31 0.20 0.14 0.09 196.42%
DPS 0.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.071 0.0701 0.0698 0.0689 0.1159 0.1189 0.1183 -28.82%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.88 0.83 0.68 0.62 0.60 0.60 0.60 -
P/RPS 0.84 0.91 0.73 0.62 0.54 0.75 1.06 -14.35%
P/EPS 13.69 22.99 23.14 13.60 20.27 29.27 45.45 -55.03%
EY 7.30 4.35 4.32 7.35 4.93 3.42 2.20 122.30%
DY 6.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.83 0.68 0.62 0.36 0.35 0.35 84.79%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 29/10/09 13/08/09 26/05/09 26/02/09 14/11/08 29/08/08 09/05/08 -
Price 0.94 0.94 0.79 0.69 0.58 0.53 0.65 -
P/RPS 0.90 1.03 0.85 0.69 0.53 0.66 1.15 -15.06%
P/EPS 14.63 26.03 26.88 15.14 19.59 25.85 49.24 -55.44%
EY 6.84 3.84 3.72 6.61 5.10 3.87 2.03 124.58%
DY 6.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.79 0.69 0.35 0.31 0.38 82.80%

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