[HEXCARE] QoQ TTM Result on 31-Dec-2019 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 53.86%
YoY- 47.63%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 318,194 271,399 238,939 222,966 222,477 247,116 297,477 4.57%
PBT 93,635 48,767 23,605 15,744 9,138 8,098 9,155 369.18%
Tax -18,013 -9,546 -4,950 -4,391 -1,759 -1,715 -2,501 271.60%
NP 75,622 39,221 18,655 11,353 7,379 6,383 6,654 403.25%
-
NP to SH 75,622 39,221 18,655 11,353 7,379 6,383 6,654 403.25%
-
Tax Rate 19.24% 19.57% 20.97% 27.89% 19.25% 21.18% 27.32% -
Total Cost 242,572 232,178 220,284 211,613 215,098 240,733 290,823 -11.36%
-
Net Worth 268,127 250,409 214,366 204,278 201,756 216,888 216,888 15.14%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 2,521 2,521 2,521 5,043 2,521 -
Div Payout % - - 13.52% 22.21% 34.18% 79.02% 37.90% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 268,127 250,409 214,366 204,278 201,756 216,888 216,888 15.14%
NOSH 277,425 277,425 252,195 252,195 252,195 252,195 252,195 6.54%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 23.77% 14.45% 7.81% 5.09% 3.32% 2.58% 2.24% -
ROE 28.20% 15.66% 8.70% 5.56% 3.66% 2.94% 3.07% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 119.86 105.13 94.74 88.41 88.22 97.99 117.95 1.07%
EPS 28.49 15.19 7.40 4.50 2.93 2.53 2.64 386.23%
DPS 0.00 0.00 1.00 1.00 1.00 2.00 1.00 -
NAPS 1.01 0.97 0.85 0.81 0.80 0.86 0.86 11.28%
Adjusted Per Share Value based on latest NOSH - 252,195
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 28.37 24.20 21.30 19.88 19.83 22.03 26.52 4.58%
EPS 6.74 3.50 1.66 1.01 0.66 0.57 0.59 404.98%
DPS 0.00 0.00 0.22 0.22 0.22 0.45 0.22 -
NAPS 0.239 0.2232 0.1911 0.1821 0.1799 0.1934 0.1934 15.11%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 5.26 3.13 0.80 0.54 0.515 0.455 0.44 -
P/RPS 4.39 2.98 0.84 0.61 0.58 0.46 0.37 417.86%
P/EPS 18.47 20.60 10.82 12.00 17.60 17.98 16.68 7.01%
EY 5.42 4.85 9.25 8.34 5.68 5.56 6.00 -6.53%
DY 0.00 0.00 1.25 1.85 1.94 4.40 2.27 -
P/NAPS 5.21 3.23 0.94 0.67 0.64 0.53 0.51 368.82%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 27/08/20 29/06/20 26/02/20 26/11/19 27/08/19 30/05/19 -
Price 2.05 5.60 2.98 0.68 0.51 0.495 0.44 -
P/RPS 1.71 5.33 3.15 0.77 0.58 0.51 0.37 176.68%
P/EPS 7.20 36.86 40.29 15.11 17.43 19.56 16.68 -42.79%
EY 13.90 2.71 2.48 6.62 5.74 5.11 6.00 74.81%
DY 0.00 0.00 0.34 1.47 1.96 4.04 2.27 -
P/NAPS 2.03 5.77 3.51 0.84 0.64 0.58 0.51 150.52%

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