[HEXCARE] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -30.13%
YoY- 0.25%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 301,488 397,174 350,260 354,408 296,998 216,626 136,704 14.07%
PBT 3,196 22,646 8,074 14,944 21,910 9,226 -1,198 -
Tax -2,316 -3,128 -2,920 -2,166 -3,446 -4,444 -454 31.17%
NP 880 19,518 5,154 12,778 18,464 4,782 -1,652 -
-
NP to SH 880 19,518 5,580 10,562 10,536 5,358 310 18.97%
-
Tax Rate 72.47% 13.81% 36.17% 14.49% 15.73% 48.17% - -
Total Cost 300,608 377,656 345,106 341,630 278,534 211,844 138,356 13.79%
-
Net Worth 187,578 171,387 149,608 199,595 80,521 136,327 91,449 12.70%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 9,299 -
Div Payout % - - - - - - 3,000.00% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 187,578 171,387 149,608 199,595 80,521 136,327 91,449 12.70%
NOSH 231,578 201,632 202,173 199,595 80,521 79,260 77,499 19.99%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.29% 4.91% 1.47% 3.61% 6.22% 2.21% -1.21% -
ROE 0.47% 11.39% 3.73% 5.29% 13.08% 3.93% 0.34% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 130.19 196.98 173.25 177.56 368.84 273.31 176.39 -4.93%
EPS 0.38 9.68 2.76 5.30 13.08 6.76 0.40 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 0.81 0.85 0.74 1.00 1.00 1.72 1.18 -6.07%
Adjusted Per Share Value based on latest NOSH - 198,514
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 25.26 33.28 29.35 29.70 24.89 18.15 11.46 14.06%
EPS 0.07 1.64 0.47 0.89 0.88 0.45 0.03 15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.78 -
NAPS 0.1572 0.1436 0.1254 0.1673 0.0675 0.1142 0.0766 12.71%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.735 0.73 0.76 1.05 0.83 0.60 0.89 -
P/RPS 0.56 0.37 0.44 0.59 0.23 0.22 0.50 1.90%
P/EPS 193.42 7.54 27.54 19.84 6.34 8.88 222.50 -2.30%
EY 0.52 13.26 3.63 5.04 15.76 11.27 0.45 2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.48 -
P/NAPS 0.91 0.86 1.03 1.05 0.83 0.35 0.75 3.27%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 08/08/12 19/08/11 18/08/10 13/08/09 29/08/08 30/08/07 -
Price 0.815 0.69 0.65 0.98 0.94 0.53 0.68 -
P/RPS 0.63 0.35 0.38 0.55 0.25 0.19 0.39 8.31%
P/EPS 214.47 7.13 23.55 18.52 7.18 7.84 170.00 3.94%
EY 0.47 14.03 4.25 5.40 13.92 12.75 0.59 -3.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 17.65 -
P/NAPS 1.01 0.81 0.88 0.98 0.94 0.31 0.58 9.67%

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