[HEXCARE] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 24.69%
YoY- 4367.03%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 109,028 88,101 66,430 54,635 62,233 55,641 50,457 66.90%
PBT 48,531 27,829 10,487 6,788 3,663 2,667 2,626 595.30%
Tax -9,016 -4,866 -1,226 -2,905 -549 -270 -667 464.76%
NP 39,515 22,963 9,261 3,883 3,114 2,397 1,959 636.95%
-
NP to SH 39,515 22,963 9,261 3,883 3,114 2,397 1,959 636.95%
-
Tax Rate 18.58% 17.49% 11.69% 42.80% 14.99% 10.12% 25.40% -
Total Cost 69,513 65,138 57,169 50,752 59,119 53,244 48,498 27.04%
-
Net Worth 268,127 250,409 214,366 204,278 201,756 216,888 216,888 15.14%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - 2,521 - -
Div Payout % - - - - - 105.21% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 268,127 250,409 214,366 204,278 201,756 216,888 216,888 15.14%
NOSH 277,425 277,425 252,195 252,195 252,195 252,195 252,195 6.54%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 36.24% 26.06% 13.94% 7.11% 5.00% 4.31% 3.88% -
ROE 14.74% 9.17% 4.32% 1.90% 1.54% 1.11% 0.90% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 41.07 34.13 26.34 21.66 24.68 22.06 20.01 61.29%
EPS 14.88 8.69 3.67 1.54 1.23 0.95 0.78 610.13%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.01 0.97 0.85 0.81 0.80 0.86 0.86 11.28%
Adjusted Per Share Value based on latest NOSH - 252,195
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 9.14 7.38 5.57 4.58 5.21 4.66 4.23 66.90%
EPS 3.31 1.92 0.78 0.33 0.26 0.20 0.16 649.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.21 0.00 -
NAPS 0.2247 0.2098 0.1796 0.1712 0.1691 0.1817 0.1817 15.16%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.26 3.13 0.80 0.54 0.515 0.455 0.44 -
P/RPS 12.81 9.17 3.04 2.49 2.09 2.06 2.20 222.61%
P/EPS 35.34 35.19 21.79 35.07 41.71 47.87 56.64 -26.91%
EY 2.83 2.84 4.59 2.85 2.40 2.09 1.77 36.61%
DY 0.00 0.00 0.00 0.00 0.00 2.20 0.00 -
P/NAPS 5.21 3.23 0.94 0.67 0.64 0.53 0.51 368.82%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 27/08/20 29/06/20 26/02/20 26/11/19 27/08/19 30/05/19 -
Price 2.05 5.74 2.98 0.68 0.51 0.495 0.44 -
P/RPS 4.99 16.82 11.31 3.14 2.07 2.24 2.20 72.37%
P/EPS 13.77 64.53 81.15 44.17 41.30 52.08 56.64 -60.94%
EY 7.26 1.55 1.23 2.26 2.42 1.92 1.77 155.57%
DY 0.00 0.00 0.00 0.00 0.00 2.02 0.00 -
P/NAPS 2.03 5.92 3.51 0.84 0.64 0.58 0.51 150.52%

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