[HEXCARE] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -13.47%
YoY- -48.97%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 222,966 222,477 247,116 297,477 353,055 417,866 436,823 -36.05%
PBT 15,744 9,138 8,098 9,155 10,204 14,776 14,716 4.59%
Tax -4,391 -1,759 -1,715 -2,501 -2,514 -1,287 -1,407 113.11%
NP 11,353 7,379 6,383 6,654 7,690 13,489 13,309 -10.02%
-
NP to SH 11,353 7,379 6,383 6,654 7,690 13,489 13,309 -10.02%
-
Tax Rate 27.89% 19.25% 21.18% 27.32% 24.64% 8.71% 9.56% -
Total Cost 211,613 215,098 240,733 290,823 345,365 404,377 423,514 -36.95%
-
Net Worth 204,278 201,756 216,888 216,888 216,888 274,893 277,415 -18.41%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 2,521 2,521 5,043 2,521 4,413 4,413 4,413 -31.08%
Div Payout % 22.21% 34.18% 79.02% 37.90% 57.39% 32.72% 33.16% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 204,278 201,756 216,888 216,888 216,888 274,893 277,415 -18.41%
NOSH 252,195 252,195 252,195 252,195 252,195 252,195 252,205 -0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.09% 3.32% 2.58% 2.24% 2.18% 3.23% 3.05% -
ROE 5.56% 3.66% 2.94% 3.07% 3.55% 4.91% 4.80% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 88.41 88.22 97.99 117.95 139.99 165.69 173.21 -36.05%
EPS 4.50 2.93 2.53 2.64 3.05 5.35 5.28 -10.08%
DPS 1.00 1.00 2.00 1.00 1.75 1.75 1.75 -31.06%
NAPS 0.81 0.80 0.86 0.86 0.86 1.09 1.10 -18.40%
Adjusted Per Share Value based on latest NOSH - 252,195
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 18.68 18.64 20.71 24.93 29.58 35.02 36.60 -36.05%
EPS 0.95 0.62 0.53 0.56 0.64 1.13 1.12 -10.36%
DPS 0.21 0.21 0.42 0.21 0.37 0.37 0.37 -31.37%
NAPS 0.1712 0.1691 0.1817 0.1817 0.1817 0.2303 0.2325 -18.41%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.54 0.515 0.455 0.44 0.45 0.60 0.57 -
P/RPS 0.61 0.58 0.46 0.37 0.32 0.36 0.33 50.44%
P/EPS 12.00 17.60 17.98 16.68 14.76 11.22 10.80 7.25%
EY 8.34 5.68 5.56 6.00 6.78 8.91 9.26 -6.72%
DY 1.85 1.94 4.40 2.27 3.89 2.92 3.07 -28.59%
P/NAPS 0.67 0.64 0.53 0.51 0.52 0.55 0.52 18.35%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 27/08/19 30/05/19 26/02/19 27/11/18 29/08/18 -
Price 0.68 0.51 0.495 0.44 0.46 0.525 0.605 -
P/RPS 0.77 0.58 0.51 0.37 0.33 0.32 0.35 68.91%
P/EPS 15.11 17.43 19.56 16.68 15.09 9.82 11.46 20.18%
EY 6.62 5.74 5.11 6.00 6.63 10.19 8.72 -16.73%
DY 1.47 1.96 4.04 2.27 3.80 3.33 2.89 -36.20%
P/NAPS 0.84 0.64 0.58 0.51 0.53 0.48 0.55 32.51%

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