[HEXCARE] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 104.13%
YoY- -12.35%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 56,569 63,053 55,004 50,858 39,181 40,651 44,400 4.11%
PBT 3,861 8,142 6,680 5,030 5,923 7,555 8,502 -12.32%
Tax -1,415 -1,414 -1,628 -1,376 -1,754 -1,986 -2,408 -8.47%
NP 2,446 6,728 5,052 3,654 4,169 5,569 6,094 -14.10%
-
NP to SH 2,551 6,685 5,052 3,654 4,169 5,569 6,094 -13.50%
-
Tax Rate 36.65% 17.37% 24.37% 27.36% 29.61% 26.29% 28.32% -
Total Cost 54,123 56,325 49,952 47,204 35,012 35,082 38,306 5.92%
-
Net Worth 105,639 87,212 72,236 68,484 66,009 65,619 62,146 9.24%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 7,825 13,626 4,543 3,092 - - - -
Div Payout % 306.75% 203.84% 89.93% 84.64% - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 105,639 87,212 72,236 68,484 66,009 65,619 62,146 9.24%
NOSH 78,251 68,134 45,431 44,183 43,427 43,170 30,168 17.20%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 4.32% 10.67% 9.18% 7.18% 10.64% 13.70% 13.73% -
ROE 2.41% 7.67% 6.99% 5.34% 6.32% 8.49% 9.81% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 72.29 92.54 121.07 115.11 90.22 94.16 147.17 -11.16%
EPS 3.26 9.81 11.12 8.27 9.60 12.90 20.20 -26.20%
DPS 10.00 20.00 10.00 7.00 0.00 0.00 0.00 -
NAPS 1.35 1.28 1.59 1.55 1.52 1.52 2.06 -6.79%
Adjusted Per Share Value based on latest NOSH - 44,170
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 5.04 5.62 4.90 4.53 3.49 3.62 3.96 4.09%
EPS 0.23 0.60 0.45 0.33 0.37 0.50 0.54 -13.25%
DPS 0.70 1.21 0.41 0.28 0.00 0.00 0.00 -
NAPS 0.0942 0.0778 0.0644 0.0611 0.0588 0.0585 0.0554 9.24%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.99 0.95 1.07 0.92 1.07 0.96 2.03 -
P/RPS 1.37 1.03 0.88 0.80 1.19 1.02 1.38 -0.12%
P/EPS 30.37 9.68 9.62 11.12 11.15 7.44 10.05 20.22%
EY 3.29 10.33 10.39 8.99 8.97 13.44 9.95 -16.83%
DY 10.10 21.05 9.35 7.61 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.67 0.59 0.70 0.63 0.99 -4.94%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 22/07/05 05/08/04 31/07/03 31/07/02 09/08/01 15/08/00 -
Price 0.96 0.96 1.08 1.00 1.09 0.92 2.10 -
P/RPS 1.33 1.04 0.89 0.87 1.21 0.98 1.43 -1.20%
P/EPS 29.45 9.78 9.71 12.09 11.35 7.13 10.40 18.93%
EY 3.40 10.22 10.30 8.27 8.81 14.02 9.62 -15.90%
DY 10.42 20.83 9.26 7.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.75 0.68 0.65 0.72 0.61 1.02 -5.85%

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