[HEXCARE] QoQ Quarter Result on 31-Dec-2017 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 194.53%
YoY- -38.93%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 86,872 106,002 106,035 118,957 105,829 99,774 80,476 5.22%
PBT 2,623 3,724 3,675 4,754 2,563 3,563 4,354 -28.64%
Tax -505 -1,056 -680 954 -625 -1,164 -1,022 -37.47%
NP 2,118 2,668 2,995 5,708 1,938 2,399 3,332 -26.05%
-
NP to SH 2,118 2,668 2,995 5,708 1,938 2,399 3,332 -26.05%
-
Tax Rate 19.25% 28.36% 18.50% -20.07% 24.39% 32.67% 23.47% -
Total Cost 84,754 103,334 103,040 113,249 103,891 97,375 77,144 6.46%
-
Net Worth 274,893 277,415 279,937 219,410 269,849 264,805 255,070 5.11%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 2,521 - 1,891 - 2,521 - 1,723 28.85%
Div Payout % 119.07% - 63.15% - 130.13% - 51.72% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 274,893 277,415 279,937 219,410 269,849 264,805 255,070 5.11%
NOSH 252,195 252,205 252,205 252,205 252,205 252,205 229,793 6.39%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.44% 2.52% 2.82% 4.80% 1.83% 2.40% 4.14% -
ROE 0.77% 0.96% 1.07% 2.60% 0.72% 0.91% 1.31% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 34.45 42.03 42.04 47.17 41.96 39.56 35.02 -1.08%
EPS 0.84 1.06 1.19 2.26 0.77 0.95 1.45 -30.48%
DPS 1.00 0.00 0.75 0.00 1.00 0.00 0.75 21.12%
NAPS 1.09 1.10 1.11 0.87 1.07 1.05 1.11 -1.20%
Adjusted Per Share Value based on latest NOSH - 252,205
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.67 10.58 10.58 11.87 10.56 9.96 8.03 5.24%
EPS 0.21 0.27 0.30 0.57 0.19 0.24 0.33 -25.99%
DPS 0.25 0.00 0.19 0.00 0.25 0.00 0.17 29.28%
NAPS 0.2744 0.2769 0.2794 0.219 0.2693 0.2643 0.2546 5.11%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.60 0.57 0.57 0.675 0.73 0.78 0.79 -
P/RPS 1.74 1.36 1.36 1.43 1.74 1.97 2.26 -15.98%
P/EPS 71.44 53.88 48.00 29.82 95.00 82.00 54.48 19.78%
EY 1.40 1.86 2.08 3.35 1.05 1.22 1.84 -16.64%
DY 1.67 0.00 1.32 0.00 1.37 0.00 0.95 45.60%
P/NAPS 0.55 0.52 0.51 0.78 0.68 0.74 0.71 -15.63%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 29/08/18 21/05/18 28/02/18 29/11/17 21/08/17 22/05/17 -
Price 0.525 0.605 0.575 0.625 0.69 0.76 0.815 -
P/RPS 1.52 1.44 1.37 1.33 1.64 1.92 2.33 -24.76%
P/EPS 62.51 57.19 48.42 27.61 89.79 79.90 56.21 7.33%
EY 1.60 1.75 2.07 3.62 1.11 1.25 1.78 -6.85%
DY 1.90 0.00 1.30 0.00 1.45 0.00 0.92 62.10%
P/NAPS 0.48 0.55 0.52 0.72 0.64 0.72 0.73 -24.36%

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