[HEXCARE] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 14.33%
YoY- -3.97%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 179,862 595,669 351,412 224,440 398,573 381,438 297,044 -8.01%
PBT 106 302,848 115,794 11,941 13,361 13,974 20,084 -58.25%
Tax 212 -67,582 -20,144 -1,981 -2,989 -3,748 -4,692 -
NP 318 235,265 95,650 9,960 10,372 10,226 15,392 -47.60%
-
NP to SH 318 235,265 95,650 9,960 10,372 10,226 15,392 -47.60%
-
Tax Rate -200.00% 22.32% 17.40% 16.59% 22.37% 26.82% 23.36% -
Total Cost 179,544 360,404 255,761 214,480 388,201 371,212 281,652 -7.22%
-
Net Worth 601,581 575,089 268,127 201,756 274,893 269,849 242,790 16.31%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - 3,362 5,884 5,884 6,107 -
Div Payout % - - - 33.76% 56.74% 57.54% 39.68% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 601,581 575,089 268,127 201,756 274,893 269,849 242,790 16.31%
NOSH 915,502 915,502 277,425 252,195 252,195 252,205 229,047 25.96%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 0.18% 39.50% 27.22% 4.44% 2.60% 2.68% 5.18% -
ROE 0.05% 40.91% 35.67% 4.94% 3.77% 3.79% 6.34% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 20.93 70.43 132.37 88.99 158.04 151.25 129.69 -26.20%
EPS 0.04 27.81 36.03 3.95 4.11 4.05 6.72 -57.41%
DPS 0.00 0.00 0.00 1.33 2.33 2.33 2.67 -
NAPS 0.70 0.68 1.01 0.80 1.09 1.07 1.06 -6.67%
Adjusted Per Share Value based on latest NOSH - 252,195
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 16.03 53.10 31.33 20.01 35.53 34.01 26.48 -8.02%
EPS 0.03 20.97 8.53 0.89 0.92 0.91 1.37 -47.09%
DPS 0.00 0.00 0.00 0.30 0.52 0.52 0.54 -
NAPS 0.5363 0.5127 0.239 0.1799 0.2451 0.2406 0.2165 16.31%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.40 0.615 5.26 0.515 0.60 0.73 0.80 -
P/RPS 1.91 0.87 3.97 0.58 0.38 0.48 0.62 20.61%
P/EPS 1,078.75 2.21 14.60 13.04 14.59 18.00 11.90 111.87%
EY 0.09 45.23 6.85 7.67 6.85 5.55 8.40 -53.03%
DY 0.00 0.00 0.00 2.59 3.89 3.20 3.33 -
P/NAPS 0.57 0.90 5.21 0.64 0.55 0.68 0.75 -4.46%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 23/11/22 26/11/21 20/11/20 26/11/19 27/11/18 29/11/17 22/11/16 -
Price 0.395 0.575 2.05 0.51 0.525 0.69 0.80 -
P/RPS 1.89 0.82 1.55 0.57 0.33 0.46 0.62 20.40%
P/EPS 1,065.26 2.07 5.69 12.91 12.77 17.02 11.90 111.43%
EY 0.09 48.38 17.58 7.74 7.83 5.88 8.40 -53.03%
DY 0.00 0.00 0.00 2.61 4.44 3.38 3.33 -
P/NAPS 0.56 0.85 2.03 0.64 0.48 0.64 0.75 -4.75%

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