[HEXCARE] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 27.4%
YoY- -47.94%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 311,637 260,812 141,912 123,038 125,592 113,162 99,485 20.94%
PBT 22,244 10,782 -3,520 9,336 15,788 13,712 10,470 13.36%
Tax -2,556 -3,728 -506 -3,094 -3,185 -3,477 -2,892 -2.03%
NP 19,688 7,054 -4,026 6,241 12,602 10,234 7,578 17.23%
-
NP to SH 14,016 6,701 -1,770 6,500 12,485 10,234 7,578 10.78%
-
Tax Rate 11.49% 34.58% - 33.14% 20.17% 25.36% 27.62% -
Total Cost 291,949 253,757 145,938 116,797 112,989 102,928 91,906 21.22%
-
Net Worth 81,548 133,181 93,039 102,838 93,498 71,891 70,385 2.48%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 6,523 - 6,361 10,466 9,444 12,133 10,034 -6.91%
Div Payout % 46.55% - 0.00% 161.03% 75.64% 118.55% 132.40% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 81,548 133,181 93,039 102,838 93,498 71,891 70,385 2.48%
NOSH 81,548 79,274 79,520 78,502 70,832 45,500 44,267 10.70%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.32% 2.70% -2.84% 5.07% 10.03% 9.04% 7.62% -
ROE 17.19% 5.03% -1.90% 6.32% 13.35% 14.24% 10.77% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 382.15 329.00 178.46 156.73 177.31 248.70 224.73 9.24%
EPS 17.19 8.45 -2.23 8.28 17.63 22.49 17.12 0.06%
DPS 8.00 0.00 8.00 13.33 13.33 26.67 22.67 -15.92%
NAPS 1.00 1.68 1.17 1.31 1.32 1.58 1.59 -7.43%
Adjusted Per Share Value based on latest NOSH - 78,547
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 30.70 25.70 13.98 12.12 12.37 11.15 9.80 20.94%
EPS 1.38 0.66 -0.17 0.64 1.23 1.01 0.75 10.68%
DPS 0.64 0.00 0.63 1.03 0.93 1.20 0.99 -7.00%
NAPS 0.0803 0.1312 0.0917 0.1013 0.0921 0.0708 0.0693 2.48%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.88 0.60 0.66 0.95 0.98 1.12 0.95 -
P/RPS 0.23 0.18 0.37 0.61 0.55 0.45 0.42 -9.54%
P/EPS 5.12 7.10 -29.64 11.47 5.56 4.98 5.55 -1.33%
EY 19.53 14.09 -3.37 8.72 17.99 20.08 18.02 1.34%
DY 9.09 0.00 12.12 14.04 13.61 23.81 23.86 -14.84%
P/NAPS 0.88 0.36 0.56 0.73 0.74 0.71 0.60 6.58%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/10/09 14/11/08 15/11/07 07/11/06 27/10/05 04/11/04 07/11/03 -
Price 0.94 0.58 0.57 0.98 1.00 1.15 1.01 -
P/RPS 0.25 0.18 0.32 0.63 0.56 0.46 0.45 -9.32%
P/EPS 5.47 6.86 -25.60 11.84 5.67 5.11 5.90 -1.25%
EY 18.28 14.57 -3.91 8.45 17.63 19.56 16.95 1.26%
DY 8.51 0.00 14.04 13.61 13.33 23.19 22.44 -14.90%
P/NAPS 0.94 0.35 0.49 0.75 0.76 0.73 0.64 6.61%

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