[HEXCARE] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 104.32%
YoY- 1242.95%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 180,250 150,619 145,878 144,725 150,744 198,587 175,130 0.48%
PBT 7,917 9,856 9,035 9,585 1,598 11,323 4,037 11.86%
Tax -2,186 -2,481 -2,960 -3,676 -1,158 -1,564 -1,460 6.95%
NP 5,731 7,375 6,075 5,909 440 9,759 2,577 14.23%
-
NP to SH 5,731 7,375 6,075 5,909 440 9,759 2,790 12.73%
-
Tax Rate 27.61% 25.17% 32.76% 38.35% 72.47% 13.81% 36.17% -
Total Cost 174,519 143,244 139,803 138,816 150,304 188,828 172,553 0.18%
-
Net Worth 264,805 235,908 227,528 188,633 187,578 171,387 149,608 9.97%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 1,891 3,435 3,412 - - - - -
Div Payout % 33.00% 46.58% 56.18% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 264,805 235,908 227,528 188,633 187,578 171,387 149,608 9.97%
NOSH 252,205 229,037 227,528 227,269 231,578 201,632 202,173 3.75%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 3.18% 4.90% 4.16% 4.08% 0.29% 4.91% 1.47% -
ROE 2.16% 3.13% 2.67% 3.13% 0.23% 5.69% 1.86% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 71.47 65.76 64.11 63.68 65.09 98.49 86.62 -3.15%
EPS 2.27 3.22 2.67 2.60 0.19 4.84 1.38 8.64%
DPS 0.75 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.03 1.00 0.83 0.81 0.85 0.74 5.99%
Adjusted Per Share Value based on latest NOSH - 232,406
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 16.07 13.43 13.01 12.90 13.44 17.70 15.61 0.48%
EPS 0.51 0.66 0.54 0.53 0.04 0.87 0.25 12.60%
DPS 0.17 0.31 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.2361 0.2103 0.2028 0.1682 0.1672 0.1528 0.1334 9.97%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.78 0.755 0.68 0.63 0.735 0.73 0.76 -
P/RPS 1.09 1.15 1.06 0.99 1.13 0.74 0.88 3.62%
P/EPS 34.32 23.45 25.47 24.23 386.84 15.08 55.07 -7.57%
EY 2.91 4.26 3.93 4.13 0.26 6.63 1.82 8.12%
DY 0.96 1.99 2.21 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.68 0.76 0.91 0.86 1.03 -5.35%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 21/08/17 22/08/16 25/08/15 27/08/14 26/08/13 08/08/12 19/08/11 -
Price 0.76 0.785 0.675 0.66 0.815 0.69 0.65 -
P/RPS 1.06 1.19 1.05 1.04 1.25 0.70 0.75 5.92%
P/EPS 33.44 24.38 25.28 25.38 428.95 14.26 47.10 -5.54%
EY 2.99 4.10 3.96 3.94 0.23 7.01 2.12 5.89%
DY 0.99 1.91 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.76 0.68 0.80 1.01 0.81 0.88 -3.28%

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