[HEXCARE] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -8.89%
YoY- -13.64%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 81,652 79,363 77,616 78,856 79,087 80,390 85,540 -3.04%
PBT 9,442 10,577 12,347 13,044 13,979 14,357 15,054 -26.66%
Tax -2,764 -3,281 -3,459 -3,671 -3,691 -3,609 -4,280 -25.22%
NP 6,678 7,296 8,888 9,373 10,288 10,748 10,774 -27.24%
-
NP to SH 6,678 7,296 8,888 9,373 10,288 10,748 10,774 -27.24%
-
Tax Rate 29.27% 31.02% 28.01% 28.14% 26.40% 25.14% 28.43% -
Total Cost 74,974 72,067 68,728 69,483 68,799 69,642 74,766 0.18%
-
Net Worth 67,591 67,469 65,562 69,461 43,098 68,158 65,875 1.72%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 8,693 8,693 8,682 8,682 8,617 8,617 4,304 59.57%
Div Payout % 130.18% 119.16% 97.69% 92.63% 83.77% 80.18% 39.95% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 67,591 67,469 65,562 69,461 43,098 68,158 65,875 1.72%
NOSH 43,890 43,250 43,133 43,686 43,098 43,138 43,339 0.84%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.18% 9.19% 11.45% 11.89% 13.01% 13.37% 12.60% -
ROE 9.88% 10.81% 13.56% 13.49% 23.87% 15.77% 16.36% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 186.03 183.50 179.94 180.51 183.50 186.35 197.37 -3.85%
EPS 15.22 16.87 20.61 21.46 23.87 24.92 24.86 -27.83%
DPS 20.00 20.00 20.00 20.00 20.00 19.98 9.93 59.28%
NAPS 1.54 1.56 1.52 1.59 1.00 1.58 1.52 0.87%
Adjusted Per Share Value based on latest NOSH - 43,686
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 7.28 7.08 6.92 7.03 7.05 7.17 7.63 -3.07%
EPS 0.60 0.65 0.79 0.84 0.92 0.96 0.96 -26.83%
DPS 0.78 0.78 0.77 0.77 0.77 0.77 0.38 61.30%
NAPS 0.0603 0.0602 0.0584 0.0619 0.0384 0.0608 0.0587 1.80%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.92 0.99 1.07 1.08 1.05 0.83 0.96 -
P/RPS 0.49 0.54 0.59 0.60 0.57 0.45 0.49 0.00%
P/EPS 6.05 5.87 5.19 5.03 4.40 3.33 3.86 34.82%
EY 16.54 17.04 19.26 19.87 22.73 30.02 25.90 -25.78%
DY 21.74 20.20 18.69 18.52 19.05 24.07 10.34 63.89%
P/NAPS 0.60 0.63 0.70 0.68 1.05 0.53 0.63 -3.19%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 20/02/03 31/10/02 31/07/02 26/04/02 12/03/02 26/11/01 09/08/01 -
Price 0.90 0.98 1.09 1.15 1.06 0.93 0.92 -
P/RPS 0.48 0.53 0.61 0.64 0.58 0.50 0.47 1.40%
P/EPS 5.92 5.81 5.29 5.36 4.44 3.73 3.70 36.68%
EY 16.91 17.21 18.90 18.66 22.52 26.79 27.02 -26.77%
DY 22.22 20.41 18.35 17.39 18.87 21.48 10.79 61.65%
P/NAPS 0.58 0.63 0.72 0.72 1.06 0.59 0.61 -3.29%

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