[HEXCARE] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 106.06%
YoY- -47.17%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 289,450 301,488 397,174 350,260 354,408 296,998 216,626 4.94%
PBT 19,170 3,196 22,646 8,074 14,944 21,910 9,226 12.95%
Tax -7,352 -2,316 -3,128 -2,920 -2,166 -3,446 -4,444 8.74%
NP 11,818 880 19,518 5,154 12,778 18,464 4,782 16.26%
-
NP to SH 11,818 880 19,518 5,580 10,562 10,536 5,358 14.08%
-
Tax Rate 38.35% 72.47% 13.81% 36.17% 14.49% 15.73% 48.17% -
Total Cost 277,632 300,608 377,656 345,106 341,630 278,534 211,844 4.60%
-
Net Worth 188,633 187,578 171,387 149,608 199,595 80,521 136,327 5.55%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 188,633 187,578 171,387 149,608 199,595 80,521 136,327 5.55%
NOSH 227,269 231,578 201,632 202,173 199,595 80,521 79,260 19.18%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.08% 0.29% 4.91% 1.47% 3.61% 6.22% 2.21% -
ROE 6.27% 0.47% 11.39% 3.73% 5.29% 13.08% 3.93% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 127.36 130.19 196.98 173.25 177.56 368.84 273.31 -11.94%
EPS 5.20 0.38 9.68 2.76 5.30 13.08 6.76 -4.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.85 0.74 1.00 1.00 1.72 -11.43%
Adjusted Per Share Value based on latest NOSH - 201,238
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 24.25 25.26 33.28 29.35 29.70 24.89 18.15 4.94%
EPS 0.99 0.07 1.64 0.47 0.89 0.88 0.45 14.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1581 0.1572 0.1436 0.1254 0.1673 0.0675 0.1142 5.56%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.63 0.735 0.73 0.76 1.05 0.83 0.60 -
P/RPS 0.49 0.56 0.37 0.44 0.59 0.23 0.22 14.27%
P/EPS 12.12 193.42 7.54 27.54 19.84 6.34 8.88 5.31%
EY 8.25 0.52 13.26 3.63 5.04 15.76 11.27 -5.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 0.86 1.03 1.05 0.83 0.35 13.78%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 26/08/13 08/08/12 19/08/11 18/08/10 13/08/09 29/08/08 -
Price 0.66 0.815 0.69 0.65 0.98 0.94 0.53 -
P/RPS 0.52 0.63 0.35 0.38 0.55 0.25 0.19 18.26%
P/EPS 12.69 214.47 7.13 23.55 18.52 7.18 7.84 8.35%
EY 7.88 0.47 14.03 4.25 5.40 13.92 12.75 -7.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.01 0.81 0.88 0.98 0.94 0.31 17.10%

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