[HEXCARE] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 52.97%
YoY- 341.44%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 72,164 76,137 74,482 79,593 74,873 75,171 70,707 1.36%
PBT 5,207 4,703 5,152 6,331 4,948 4,703 4,331 13.02%
Tax -1,037 -960 -1,521 -1,069 -1,508 -1,445 -1,514 -22.24%
NP 4,170 3,743 3,631 5,262 3,440 3,258 2,817 29.79%
-
NP to SH 4,170 3,743 3,631 5,262 3,440 3,258 2,817 29.79%
-
Tax Rate 19.92% 20.41% 29.52% 16.89% 30.48% 30.73% 34.96% -
Total Cost 67,994 72,394 70,851 74,331 71,433 71,913 67,890 0.10%
-
Net Worth 242,868 236,520 232,108 243,737 255,152 227,832 218,090 7.41%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 1,145 - 3,447 - 3,417 - 3,407 -51.56%
Div Payout % 27.47% - 94.94% - 99.34% - 120.97% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 242,868 236,520 232,108 243,737 255,152 227,832 218,090 7.41%
NOSH 229,120 229,631 229,810 227,792 227,814 227,832 227,177 0.56%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.78% 4.92% 4.88% 6.61% 4.59% 4.33% 3.98% -
ROE 1.72% 1.58% 1.56% 2.16% 1.35% 1.43% 1.29% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 31.50 33.16 32.41 34.94 32.87 32.99 31.12 0.81%
EPS 1.82 1.63 1.58 2.31 1.51 1.43 1.24 29.06%
DPS 0.50 0.00 1.50 0.00 1.50 0.00 1.50 -51.82%
NAPS 1.06 1.03 1.01 1.07 1.12 1.00 0.96 6.80%
Adjusted Per Share Value based on latest NOSH - 227,792
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 6.05 6.38 6.24 6.67 6.27 6.30 5.92 1.45%
EPS 0.35 0.31 0.30 0.44 0.29 0.27 0.24 28.51%
DPS 0.10 0.00 0.29 0.00 0.29 0.00 0.29 -50.73%
NAPS 0.2035 0.1982 0.1945 0.2042 0.2138 0.1909 0.1827 7.43%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.80 0.755 0.765 0.885 0.72 0.68 0.695 -
P/RPS 2.54 2.28 2.36 2.53 2.19 2.06 2.23 9.03%
P/EPS 43.96 46.32 48.42 38.31 47.68 47.55 56.05 -14.91%
EY 2.28 2.16 2.07 2.61 2.10 2.10 1.78 17.89%
DY 0.62 0.00 1.96 0.00 2.08 0.00 2.16 -56.38%
P/NAPS 0.75 0.73 0.76 0.83 0.64 0.68 0.72 2.75%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 22/08/16 23/05/16 25/02/16 25/11/15 25/08/15 20/05/15 -
Price 0.80 0.785 0.77 0.80 0.795 0.675 0.705 -
P/RPS 2.54 2.37 2.38 2.29 2.42 2.05 2.27 7.75%
P/EPS 43.96 48.16 48.73 34.63 52.65 47.20 56.85 -15.71%
EY 2.28 2.08 2.05 2.89 1.90 2.12 1.76 18.78%
DY 0.62 0.00 1.95 0.00 1.89 0.00 2.13 -55.97%
P/NAPS 0.75 0.76 0.76 0.75 0.71 0.68 0.73 1.81%

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