[HEXCARE] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 19.46%
YoY- 95.38%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 347,844 346,332 334,030 317,627 312,631 314,698 304,627 9.23%
PBT 16,061 19,372 22,910 22,854 20,478 18,224 14,821 5.49%
Tax -331 -88 -895 -728 -1,349 -1,730 -1,508 -63.57%
NP 15,730 19,284 22,015 22,126 19,129 16,494 13,313 11.75%
-
NP to SH 13,544 16,880 18,288 16,867 14,119 11,222 9,941 22.87%
-
Tax Rate 2.06% 0.45% 3.91% 3.19% 6.59% 9.49% 10.17% -
Total Cost 332,114 327,048 312,015 295,501 293,502 298,204 291,314 9.12%
-
Net Worth 200,777 198,514 0 83,606 81,602 80,595 80,238 84.21%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,019 4,896 4,896 4,896 4,896 5,550 5,550 -6.47%
Div Payout % 37.06% 29.01% 26.77% 29.03% 34.68% 49.46% 55.83% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 200,777 198,514 0 83,606 81,602 80,595 80,238 84.21%
NOSH 200,777 198,514 198,131 98,624 81,602 80,595 80,238 84.21%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.52% 5.57% 6.59% 6.97% 6.12% 5.24% 4.37% -
ROE 6.75% 8.50% 0.00% 20.17% 17.30% 13.92% 12.39% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 173.25 174.46 168.59 379.91 383.11 390.47 379.65 -40.69%
EPS 6.75 8.50 9.23 20.17 17.30 13.92 12.39 -33.27%
DPS 2.50 2.47 2.47 5.86 6.00 7.00 7.00 -49.63%
NAPS 1.00 1.00 0.00 1.00 1.00 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 98,624
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 31.01 30.88 29.78 28.32 27.87 28.06 27.16 9.23%
EPS 1.21 1.50 1.63 1.50 1.26 1.00 0.89 22.70%
DPS 0.45 0.44 0.44 0.44 0.44 0.49 0.49 -5.51%
NAPS 0.179 0.177 0.00 0.0745 0.0727 0.0719 0.0715 84.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.84 1.05 1.31 1.17 0.88 0.83 0.68 -
P/RPS 0.48 0.60 0.78 0.31 0.23 0.21 0.18 92.18%
P/EPS 12.45 12.35 14.19 5.80 5.09 5.96 5.49 72.52%
EY 8.03 8.10 7.05 17.24 19.66 16.78 18.22 -42.05%
DY 2.98 2.35 1.89 5.01 6.82 8.43 10.29 -56.19%
P/NAPS 0.84 1.05 0.00 1.17 0.88 0.83 0.68 15.11%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 18/08/10 27/05/10 22/01/10 29/10/09 13/08/09 26/05/09 -
Price 0.87 0.98 1.04 1.41 0.94 0.94 0.79 -
P/RPS 0.50 0.56 0.62 0.37 0.25 0.24 0.21 78.21%
P/EPS 12.90 11.53 11.27 6.99 5.43 6.75 6.38 59.83%
EY 7.75 8.68 8.88 14.31 18.41 14.81 15.68 -37.46%
DY 2.87 2.52 2.38 4.15 6.38 7.45 8.86 -52.80%
P/NAPS 0.87 0.98 0.00 1.41 0.94 0.94 0.79 6.63%

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