[HEXCARE] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -5.17%
YoY- -17.51%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 85,254 81,652 79,363 77,616 78,856 79,087 80,390 3.99%
PBT 8,730 9,442 10,577 12,347 13,044 13,979 14,357 -28.24%
Tax -2,489 -2,764 -3,281 -3,459 -3,671 -3,691 -3,609 -21.95%
NP 6,241 6,678 7,296 8,888 9,373 10,288 10,748 -30.42%
-
NP to SH 6,241 6,678 7,296 8,888 9,373 10,288 10,748 -30.42%
-
Tax Rate 28.51% 29.27% 31.02% 28.01% 28.14% 26.40% 25.14% -
Total Cost 79,013 74,974 72,067 68,728 69,483 68,799 69,642 8.78%
-
Net Worth 69,832 67,591 67,469 65,562 69,461 43,098 68,158 1.63%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,418 8,693 8,693 8,682 8,682 8,617 8,617 -9.51%
Div Payout % 118.87% 130.18% 119.16% 97.69% 92.63% 83.77% 80.18% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 69,832 67,591 67,469 65,562 69,461 43,098 68,158 1.63%
NOSH 44,197 43,890 43,250 43,133 43,686 43,098 43,138 1.63%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 7.32% 8.18% 9.19% 11.45% 11.89% 13.01% 13.37% -
ROE 8.94% 9.88% 10.81% 13.56% 13.49% 23.87% 15.77% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 192.89 186.03 183.50 179.94 180.51 183.50 186.35 2.32%
EPS 14.12 15.22 16.87 20.61 21.46 23.87 24.92 -31.54%
DPS 16.79 20.00 20.00 20.00 20.00 20.00 19.98 -10.95%
NAPS 1.58 1.54 1.56 1.52 1.59 1.00 1.58 0.00%
Adjusted Per Share Value based on latest NOSH - 43,133
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 8.40 8.04 7.82 7.65 7.77 7.79 7.92 4.00%
EPS 0.61 0.66 0.72 0.88 0.92 1.01 1.06 -30.83%
DPS 0.73 0.86 0.86 0.86 0.86 0.85 0.85 -9.65%
NAPS 0.0688 0.0666 0.0665 0.0646 0.0684 0.0425 0.0672 1.58%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.84 0.92 0.99 1.07 1.08 1.05 0.83 -
P/RPS 0.44 0.49 0.54 0.59 0.60 0.57 0.45 -1.48%
P/EPS 5.95 6.05 5.87 5.19 5.03 4.40 3.33 47.29%
EY 16.81 16.54 17.04 19.26 19.87 22.73 30.02 -32.08%
DY 19.98 21.74 20.20 18.69 18.52 19.05 24.07 -11.68%
P/NAPS 0.53 0.60 0.63 0.70 0.68 1.05 0.53 0.00%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 24/04/03 20/02/03 31/10/02 31/07/02 26/04/02 12/03/02 26/11/01 -
Price 0.90 0.90 0.98 1.09 1.15 1.06 0.93 -
P/RPS 0.47 0.48 0.53 0.61 0.64 0.58 0.50 -4.04%
P/EPS 6.37 5.92 5.81 5.29 5.36 4.44 3.73 42.92%
EY 15.69 16.91 17.21 18.90 18.66 22.52 26.79 -30.02%
DY 18.65 22.22 20.41 18.35 17.39 18.87 21.48 -8.99%
P/NAPS 0.57 0.58 0.63 0.72 0.72 1.06 0.59 -2.27%

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