[HEXCARE] YoY Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -36.2%
YoY- -8.23%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 265,720 201,828 424,140 321,904 297,928 282,828 283,636 -1.08%
PBT 41,948 10,504 14,700 17,416 20,608 17,324 17,924 15.20%
Tax -4,904 -2,668 -2,720 -4,088 -6,084 -6,056 -6,356 -4.22%
NP 37,044 7,836 11,980 13,328 14,524 11,268 11,568 21.38%
-
NP to SH 37,044 7,836 11,980 13,328 14,524 11,268 11,568 21.38%
-
Tax Rate 11.69% 25.40% 18.50% 23.47% 29.52% 34.96% 35.46% -
Total Cost 228,676 193,992 412,160 308,576 283,404 271,560 272,068 -2.85%
-
Net Worth 214,366 216,888 279,937 255,070 232,108 218,090 189,004 2.11%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - 7,565 6,893 13,788 13,630 - -
Div Payout % - - 63.15% 51.72% 94.94% 120.97% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 214,366 216,888 279,937 255,070 232,108 218,090 189,004 2.11%
NOSH 252,195 252,195 252,205 229,793 229,810 227,177 227,716 1.71%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 13.94% 3.88% 2.82% 4.14% 4.88% 3.98% 4.08% -
ROE 17.28% 3.61% 4.28% 5.23% 6.26% 5.17% 6.12% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 105.36 80.03 168.18 140.08 129.64 124.50 124.56 -2.74%
EPS 14.68 3.12 4.76 5.80 6.32 4.96 5.08 19.32%
DPS 0.00 0.00 3.00 3.00 6.00 6.00 0.00 -
NAPS 0.85 0.86 1.11 1.11 1.01 0.96 0.83 0.39%
Adjusted Per Share Value based on latest NOSH - 229,793
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 22.27 16.91 35.54 26.97 24.96 23.70 23.77 -1.07%
EPS 3.10 0.66 1.00 1.12 1.22 0.94 0.97 21.34%
DPS 0.00 0.00 0.63 0.58 1.16 1.14 0.00 -
NAPS 0.1796 0.1817 0.2346 0.2137 0.1945 0.1827 0.1584 2.11%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.80 0.44 0.57 0.79 0.765 0.695 0.635 -
P/RPS 0.76 0.55 0.34 0.56 0.59 0.56 0.51 6.86%
P/EPS 5.45 14.16 12.00 13.62 12.10 14.01 12.50 -12.90%
EY 18.36 7.06 8.33 7.34 8.26 7.14 8.00 14.83%
DY 0.00 0.00 5.26 3.80 7.84 8.63 0.00 -
P/NAPS 0.94 0.51 0.51 0.71 0.76 0.72 0.77 3.37%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/06/20 30/05/19 21/05/18 22/05/17 23/05/16 20/05/15 21/05/14 -
Price 2.98 0.44 0.575 0.815 0.77 0.705 0.67 -
P/RPS 2.83 0.55 0.34 0.58 0.59 0.57 0.54 31.76%
P/EPS 20.29 14.16 12.10 14.05 12.18 14.21 13.19 7.43%
EY 4.93 7.06 8.26 7.12 8.21 7.04 7.58 -6.91%
DY 0.00 0.00 5.22 3.68 7.79 8.51 0.00 -
P/NAPS 3.51 0.51 0.52 0.73 0.76 0.73 0.81 27.65%

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