[HEXCARE] QoQ TTM Result on 30-Jun-2001 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
09-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -0.73%
YoY- -16.57%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 78,856 79,087 80,390 85,540 88,005 89,289 90,766 -8.95%
PBT 13,044 13,979 14,357 15,054 15,620 16,001 16,830 -15.63%
Tax -3,671 -3,691 -3,609 -4,280 -4,767 -4,702 -4,765 -15.97%
NP 9,373 10,288 10,748 10,774 10,853 11,299 12,065 -15.50%
-
NP to SH 9,373 10,288 10,748 10,774 10,853 11,299 12,065 -15.50%
-
Tax Rate 28.14% 26.40% 25.14% 28.43% 30.52% 29.39% 28.31% -
Total Cost 69,483 68,799 69,642 74,766 77,152 77,990 78,701 -7.97%
-
Net Worth 69,461 43,098 68,158 65,875 67,144 47,203 66,314 3.14%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 8,682 8,617 8,617 4,304 4,304 - - -
Div Payout % 92.63% 83.77% 80.18% 39.95% 39.66% - - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 69,461 43,098 68,158 65,875 67,144 47,203 66,314 3.14%
NOSH 43,686 43,098 43,138 43,339 43,041 31,680 30,419 27.31%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 11.89% 13.01% 13.37% 12.60% 12.33% 12.65% 13.29% -
ROE 13.49% 23.87% 15.77% 16.36% 16.16% 23.94% 18.19% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 180.51 183.50 186.35 197.37 204.47 281.85 298.38 -28.49%
EPS 21.46 23.87 24.92 24.86 25.22 35.67 39.66 -33.62%
DPS 20.00 20.00 19.98 9.93 10.00 0.00 0.00 -
NAPS 1.59 1.00 1.58 1.52 1.56 1.49 2.18 -18.98%
Adjusted Per Share Value based on latest NOSH - 43,339
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 7.77 7.79 7.92 8.43 8.67 8.80 8.94 -8.93%
EPS 0.92 1.01 1.06 1.06 1.07 1.11 1.19 -15.77%
DPS 0.86 0.85 0.85 0.42 0.42 0.00 0.00 -
NAPS 0.0684 0.0425 0.0672 0.0649 0.0662 0.0465 0.0653 3.14%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.08 1.05 0.83 0.96 0.94 1.05 1.85 -
P/RPS 0.60 0.57 0.45 0.49 0.46 0.37 0.62 -2.16%
P/EPS 5.03 4.40 3.33 3.86 3.73 2.94 4.66 5.23%
EY 19.87 22.73 30.02 25.90 26.82 33.97 21.44 -4.94%
DY 18.52 19.05 24.07 10.34 10.64 0.00 0.00 -
P/NAPS 0.68 1.05 0.53 0.63 0.60 0.70 0.85 -13.83%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 26/04/02 12/03/02 26/11/01 09/08/01 11/04/01 17/01/01 12/10/00 -
Price 1.15 1.06 0.93 0.92 0.88 1.10 1.70 -
P/RPS 0.64 0.58 0.50 0.47 0.43 0.39 0.57 8.03%
P/EPS 5.36 4.44 3.73 3.70 3.49 3.08 4.29 16.01%
EY 18.66 22.52 26.79 27.02 28.65 32.42 23.33 -13.84%
DY 17.39 18.87 21.48 10.79 11.36 0.00 0.00 -
P/NAPS 0.72 1.06 0.59 0.61 0.56 0.74 0.78 -5.20%

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