[HEXCARE] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
12-Mar-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -4.28%
YoY- -8.95%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 79,363 77,616 78,856 79,087 80,390 85,540 88,005 -6.65%
PBT 10,577 12,347 13,044 13,979 14,357 15,054 15,620 -22.86%
Tax -3,281 -3,459 -3,671 -3,691 -3,609 -4,280 -4,767 -22.02%
NP 7,296 8,888 9,373 10,288 10,748 10,774 10,853 -23.24%
-
NP to SH 7,296 8,888 9,373 10,288 10,748 10,774 10,853 -23.24%
-
Tax Rate 31.02% 28.01% 28.14% 26.40% 25.14% 28.43% 30.52% -
Total Cost 72,067 68,728 69,483 68,799 69,642 74,766 77,152 -4.43%
-
Net Worth 67,469 65,562 69,461 43,098 68,158 65,875 67,144 0.32%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 8,693 8,682 8,682 8,617 8,617 4,304 4,304 59.71%
Div Payout % 119.16% 97.69% 92.63% 83.77% 80.18% 39.95% 39.66% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 67,469 65,562 69,461 43,098 68,158 65,875 67,144 0.32%
NOSH 43,250 43,133 43,686 43,098 43,138 43,339 43,041 0.32%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 9.19% 11.45% 11.89% 13.01% 13.37% 12.60% 12.33% -
ROE 10.81% 13.56% 13.49% 23.87% 15.77% 16.36% 16.16% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 183.50 179.94 180.51 183.50 186.35 197.37 204.47 -6.95%
EPS 16.87 20.61 21.46 23.87 24.92 24.86 25.22 -23.49%
DPS 20.00 20.00 20.00 20.00 19.98 9.93 10.00 58.67%
NAPS 1.56 1.52 1.59 1.00 1.58 1.52 1.56 0.00%
Adjusted Per Share Value based on latest NOSH - 43,098
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 7.08 6.92 7.03 7.05 7.17 7.63 7.85 -6.64%
EPS 0.65 0.79 0.84 0.92 0.96 0.96 0.97 -23.40%
DPS 0.78 0.77 0.77 0.77 0.77 0.38 0.38 61.44%
NAPS 0.0602 0.0584 0.0619 0.0384 0.0608 0.0587 0.0599 0.33%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.99 1.07 1.08 1.05 0.83 0.96 0.94 -
P/RPS 0.54 0.59 0.60 0.57 0.45 0.49 0.46 11.27%
P/EPS 5.87 5.19 5.03 4.40 3.33 3.86 3.73 35.25%
EY 17.04 19.26 19.87 22.73 30.02 25.90 26.82 -26.07%
DY 20.20 18.69 18.52 19.05 24.07 10.34 10.64 53.26%
P/NAPS 0.63 0.70 0.68 1.05 0.53 0.63 0.60 3.30%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 31/10/02 31/07/02 26/04/02 12/03/02 26/11/01 09/08/01 11/04/01 -
Price 0.98 1.09 1.15 1.06 0.93 0.92 0.88 -
P/RPS 0.53 0.61 0.64 0.58 0.50 0.47 0.43 14.94%
P/EPS 5.81 5.29 5.36 4.44 3.73 3.70 3.49 40.42%
EY 17.21 18.90 18.66 22.52 26.79 27.02 28.65 -28.78%
DY 20.41 18.35 17.39 18.87 21.48 10.79 11.36 47.73%
P/NAPS 0.63 0.72 0.72 1.06 0.59 0.61 0.56 8.16%

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