[HEXCARE] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 9.26%
YoY- 124.57%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 390,124 313,244 365,600 299,988 179,528 129,452 112,608 22.98%
PBT 17,988 6,100 20,024 19,800 8,048 4,348 7,008 16.99%
Tax -3,680 -3,096 -3,020 -2,352 -5,236 -1,596 -2,388 7.46%
NP 14,308 3,004 17,004 17,448 2,812 2,752 4,620 20.71%
-
NP to SH 14,308 2,708 15,116 9,432 4,200 4,308 5,252 18.16%
-
Tax Rate 20.46% 50.75% 15.08% 11.88% 65.06% 36.71% 34.08% -
Total Cost 375,816 310,240 348,596 282,540 176,716 126,700 107,988 23.07%
-
Net Worth 159,651 141,373 0 80,238 136,022 100,572 108,635 6.62%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 19,005 - -
Div Payout % - - - - - 441.18% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 159,651 141,373 0 80,238 136,022 100,572 108,635 6.62%
NOSH 202,090 199,117 198,131 80,238 79,545 79,191 78,154 17.13%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.67% 0.96% 4.65% 5.82% 1.57% 2.13% 4.10% -
ROE 8.96% 1.92% 0.00% 11.76% 3.09% 4.28% 4.83% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 193.04 157.32 184.52 373.87 225.69 163.47 144.08 4.99%
EPS 7.08 1.36 7.64 11.76 5.28 5.44 6.72 0.87%
DPS 0.00 0.00 0.00 0.00 0.00 24.00 0.00 -
NAPS 0.79 0.71 0.00 1.00 1.71 1.27 1.39 -8.97%
Adjusted Per Share Value based on latest NOSH - 80,238
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 34.78 27.93 32.59 26.74 16.01 11.54 10.04 22.98%
EPS 1.28 0.24 1.35 0.84 0.37 0.38 0.47 18.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.69 0.00 -
NAPS 0.1423 0.126 0.00 0.0715 0.1213 0.0897 0.0968 6.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.65 0.77 1.31 0.68 0.60 0.96 1.00 -
P/RPS 0.34 0.49 0.71 0.18 0.27 0.59 0.69 -11.11%
P/EPS 9.18 56.62 17.17 5.78 11.36 17.65 14.88 -7.72%
EY 10.89 1.77 5.82 17.29 8.80 5.67 6.72 8.37%
DY 0.00 0.00 0.00 0.00 0.00 25.00 0.00 -
P/NAPS 0.82 1.08 0.00 0.68 0.35 0.76 0.72 2.18%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 29/05/12 27/05/11 27/05/10 26/05/09 09/05/08 31/05/07 10/05/06 -
Price 0.60 0.71 1.04 0.79 0.65 0.87 1.01 -
P/RPS 0.31 0.45 0.56 0.21 0.29 0.53 0.70 -12.68%
P/EPS 8.47 52.21 13.63 6.72 12.31 15.99 15.03 -9.10%
EY 11.80 1.92 7.34 14.88 8.12 6.25 6.65 10.02%
DY 0.00 0.00 0.00 0.00 0.00 27.59 0.00 -
P/NAPS 0.76 1.00 0.00 0.79 0.38 0.69 0.73 0.67%

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