[HEXCARE] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.07%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 113,138 126,106 110,008 101,716 78,362 81,302 88,800 4.11%
PBT 7,722 16,284 13,360 10,060 11,846 15,110 17,004 -12.32%
Tax -2,830 -2,828 -3,256 -2,752 -3,508 -3,972 -4,816 -8.47%
NP 4,892 13,456 10,104 7,308 8,338 11,138 12,188 -14.10%
-
NP to SH 5,102 13,370 10,104 7,308 8,338 11,138 12,188 -13.50%
-
Tax Rate 36.65% 17.37% 24.37% 27.36% 29.61% 26.29% 28.32% -
Total Cost 108,246 112,650 99,904 94,408 70,024 70,164 76,612 5.92%
-
Net Worth 105,639 87,212 72,236 68,484 66,009 65,619 62,146 9.24%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 15,650 27,253 9,086 6,185 - - - -
Div Payout % 306.75% 203.84% 89.93% 84.64% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 105,639 87,212 72,236 68,484 66,009 65,619 62,146 9.24%
NOSH 78,251 68,134 45,431 44,183 43,427 43,170 30,168 17.20%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.32% 10.67% 9.18% 7.18% 10.64% 13.70% 13.73% -
ROE 4.83% 15.33% 13.99% 10.67% 12.63% 16.97% 19.61% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 144.58 185.08 242.14 230.21 180.45 188.33 294.35 -11.16%
EPS 6.52 19.62 22.24 16.54 19.20 25.80 40.40 -26.20%
DPS 20.00 40.00 20.00 14.00 0.00 0.00 0.00 -
NAPS 1.35 1.28 1.59 1.55 1.52 1.52 2.06 -6.79%
Adjusted Per Share Value based on latest NOSH - 44,170
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.15 12.42 10.84 10.02 7.72 8.01 8.75 4.12%
EPS 0.50 1.32 1.00 0.72 0.82 1.10 1.20 -13.57%
DPS 1.54 2.69 0.90 0.61 0.00 0.00 0.00 -
NAPS 0.1041 0.0859 0.0712 0.0675 0.065 0.0646 0.0612 9.25%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.99 0.95 1.07 0.92 1.07 0.96 2.03 -
P/RPS 0.68 0.51 0.44 0.40 0.59 0.51 0.69 -0.24%
P/EPS 15.18 4.84 4.81 5.56 5.57 3.72 5.02 20.24%
EY 6.59 20.66 20.79 17.98 17.94 26.88 19.90 -16.81%
DY 20.20 42.11 18.69 15.22 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.67 0.59 0.70 0.63 0.99 -4.94%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 22/07/05 05/08/04 31/07/03 31/07/02 09/08/01 15/08/00 -
Price 0.96 0.96 1.08 1.00 1.09 0.92 2.10 -
P/RPS 0.66 0.52 0.45 0.43 0.60 0.49 0.71 -1.20%
P/EPS 14.72 4.89 4.86 6.05 5.68 3.57 5.20 18.92%
EY 6.79 20.44 20.59 16.54 17.61 28.04 19.24 -15.92%
DY 20.83 41.67 18.52 14.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.68 0.65 0.72 0.61 1.02 -5.85%

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