[HEXCARE] QoQ TTM Result on 30-Sep-2001 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- -0.24%
YoY- -10.92%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 77,616 78,856 79,087 80,390 85,540 88,005 89,289 -8.94%
PBT 12,347 13,044 13,979 14,357 15,054 15,620 16,001 -15.91%
Tax -3,459 -3,671 -3,691 -3,609 -4,280 -4,767 -4,702 -18.55%
NP 8,888 9,373 10,288 10,748 10,774 10,853 11,299 -14.82%
-
NP to SH 8,888 9,373 10,288 10,748 10,774 10,853 11,299 -14.82%
-
Tax Rate 28.01% 28.14% 26.40% 25.14% 28.43% 30.52% 29.39% -
Total Cost 68,728 69,483 68,799 69,642 74,766 77,152 77,990 -8.10%
-
Net Worth 65,562 69,461 43,098 68,158 65,875 67,144 47,203 24.56%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 8,682 8,682 8,617 8,617 4,304 4,304 - -
Div Payout % 97.69% 92.63% 83.77% 80.18% 39.95% 39.66% - -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 65,562 69,461 43,098 68,158 65,875 67,144 47,203 24.56%
NOSH 43,133 43,686 43,098 43,138 43,339 43,041 31,680 22.91%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 11.45% 11.89% 13.01% 13.37% 12.60% 12.33% 12.65% -
ROE 13.56% 13.49% 23.87% 15.77% 16.36% 16.16% 23.94% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 179.94 180.51 183.50 186.35 197.37 204.47 281.85 -25.91%
EPS 20.61 21.46 23.87 24.92 24.86 25.22 35.67 -30.69%
DPS 20.00 20.00 20.00 19.98 9.93 10.00 0.00 -
NAPS 1.52 1.59 1.00 1.58 1.52 1.56 1.49 1.34%
Adjusted Per Share Value based on latest NOSH - 43,138
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 7.65 7.77 7.79 7.92 8.43 8.67 8.80 -8.93%
EPS 0.88 0.92 1.01 1.06 1.06 1.07 1.11 -14.37%
DPS 0.86 0.86 0.85 0.85 0.42 0.42 0.00 -
NAPS 0.0646 0.0684 0.0425 0.0672 0.0649 0.0662 0.0465 24.57%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 1.07 1.08 1.05 0.83 0.96 0.94 1.05 -
P/RPS 0.59 0.60 0.57 0.45 0.49 0.46 0.37 36.60%
P/EPS 5.19 5.03 4.40 3.33 3.86 3.73 2.94 46.21%
EY 19.26 19.87 22.73 30.02 25.90 26.82 33.97 -31.56%
DY 18.69 18.52 19.05 24.07 10.34 10.64 0.00 -
P/NAPS 0.70 0.68 1.05 0.53 0.63 0.60 0.70 0.00%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 31/07/02 26/04/02 12/03/02 26/11/01 09/08/01 11/04/01 17/01/01 -
Price 1.09 1.15 1.06 0.93 0.92 0.88 1.10 -
P/RPS 0.61 0.64 0.58 0.50 0.47 0.43 0.39 34.85%
P/EPS 5.29 5.36 4.44 3.73 3.70 3.49 3.08 43.56%
EY 18.90 18.66 22.52 26.79 27.02 28.65 32.42 -30.28%
DY 18.35 17.39 18.87 21.48 10.79 11.36 0.00 -
P/NAPS 0.72 0.72 1.06 0.59 0.61 0.56 0.74 -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