[HEXCARE] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock

[HEXCARE] HEXTAR HEALTHCARE BERHAD

Announcement Date

27-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- 122.36%

YoY- -23.07%

Quarter Report

HEXCARE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Cumulative Result
Revenue	98,983	351,850	154,531	106,098	212,037	180,250	150,619	-6.75%
YoY %	-71.87%	127.69%	45.65%	-49.96%	17.63%	19.67%	-	-
Horiz. %	65.72%	233.60%	102.60%	70.44%	140.78%	119.67%	100.00%	-
PBT	4,632	195,785	38,315	5,293	7,399	7,917	9,856	-11.82%
YoY %	-97.63%	410.99%	623.88%	-28.46%	-6.54%	-19.67%	-	-
Horiz. %	47.00%	1,986.45%	388.75%	53.70%	75.07%	80.33%	100.00%	-
Tax	-23	-44,552	-6,092	-937	-1,737	-2,186	-2,481	-54.15%
YoY %	99.95%	-631.32%	-550.16%	46.06%	20.54%	11.89%	-	-
Horiz. %	0.93%	1,795.73%	245.55%	37.77%	70.01%	88.11%	100.00%	-
NP	4,609	151,233	32,223	4,356	5,662	5,731	7,375	-7.53%
YoY %	-96.95%	369.33%	639.74%	-23.07%	-1.20%	-22.29%	-	-
Horiz. %	62.49%	2,050.62%	436.92%	59.06%	76.77%	77.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,609	151,233	32,223	4,356	5,662	5,731	7,375	-7.53%
YoY %	-96.95%	369.33%	639.74%	-23.07%	-1.20%	-22.29%	-	-
Horiz. %	62.49%	2,050.62%	436.92%	59.06%	76.77%	77.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.50%	22.76%	15.90%	17.70%	23.48%	27.61%	25.17%	-
YoY %	-97.80%	43.14%	-10.17%	-24.62%	-14.96%	9.69%	-	-
Horiz. %	1.99%	90.43%	63.17%	70.32%	93.29%	109.69%	100.00%	-
Total Cost	94,374	200,617	122,308	101,742	206,375	174,519	143,244	-6.71%
YoY %	-52.96%	64.03%	20.21%	-50.70%	18.25%	21.83%	-	-
Horiz. %	65.88%	140.05%	85.38%	71.03%	144.07%	121.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	600,930	523,433	250,409	216,888	277,415	264,805	235,908	16.85%
YoY %	14.81%	109.03%	15.46%	-21.82%	4.76%	12.25%	-	-
Horiz. %	254.73%	221.88%	106.15%	91.94%	117.59%	112.25%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	-	-	-	2,521	1,891	1,891	3,435	-
YoY %	-	-	-	33.32%	0.00%	-44.95%	-	-
Horiz. %	-	-	-	73.39%	55.05%	55.05%	100.00%	-
Div Payout %	-	-	-	57.90%	33.41%	33.00%	46.58%	-
YoY %	-	-	-	73.30%	1.24%	-29.15%	-	-
Horiz. %	-	-	-	124.30%	71.73%	70.85%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	600,930	523,433	250,409	216,888	277,415	264,805	235,908	16.85%
YoY %	14.81%	109.03%	15.46%	-21.82%	4.76%	12.25%	-	-
Horiz. %	254.73%	221.88%	106.15%	91.94%	117.59%	112.25%	100.00%	-
NOSH	915,502	832,275	277,425	252,195	252,205	252,205	229,037	25.96%
YoY %	10.00%	200.00%	10.00%	-0.00%	0.00%	10.12%	-	-
Horiz. %	399.72%	363.38%	121.13%	110.11%	110.12%	110.12%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	4.66%	42.98%	20.85%	4.11%	2.67%	3.18%	4.90%	-
YoY %	-89.16%	106.14%	407.30%	53.93%	-16.04%	-35.10%	-	-
Horiz. %	95.10%	877.14%	425.51%	83.88%	54.49%	64.90%	100.00%	-
ROE	0.77%	28.89%	12.87%	2.01%	2.04%	2.16%	3.13%	-
YoY %	-97.33%	124.48%	540.30%	-1.47%	-5.56%	-30.99%	-	-
Horiz. %	24.60%	923.00%	411.18%	64.22%	65.18%	69.01%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	11.37	42.35	59.86	42.07	84.08	71.47	65.76	-25.35%
YoY %	-73.15%	-29.25%	42.29%	-49.96%	17.64%	8.68%	-	-
Horiz. %	17.29%	64.40%	91.03%	63.98%	127.86%	108.68%	100.00%	-
EPS	0.53	18.20	12.48	1.73	2.25	2.27	3.22	-25.96%
YoY %	-97.09%	45.83%	621.39%	-23.11%	-0.88%	-29.50%	-	-
Horiz. %	16.46%	565.22%	387.58%	53.73%	69.88%	70.50%	100.00%	-
DPS	0.00	0.00	0.00	1.00	0.75	0.75	1.50	-
YoY %	0.00%	0.00%	0.00%	33.33%	0.00%	-50.00%	-	-
Horiz. %	0.00%	0.00%	0.00%	66.67%	50.00%	50.00%	100.00%	-
NAPS	0.69	0.63	0.97	0.86	1.10	1.05	1.03	-6.45%
YoY %	9.52%	-35.05%	12.79%	-21.82%	4.76%	1.94%	-	-
Horiz. %	66.99%	61.17%	94.17%	83.50%	106.80%	101.94%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 252,195
RPS	8.29	29.48	12.95	8.89	17.77	15.10	12.62	-6.76%
YoY %	-71.88%	127.64%	45.67%	-49.97%	17.68%	19.65%	-	-
Horiz. %	65.69%	233.60%	102.61%	70.44%	140.81%	119.65%	100.00%	-
EPS	0.39	12.67	2.70	0.37	0.47	0.48	0.62	-7.43%
YoY %	-96.92%	369.26%	629.73%	-21.28%	-2.08%	-22.58%	-	-
Horiz. %	62.90%	2,043.55%	435.48%	59.68%	75.81%	77.42%	100.00%	-
DPS	0.00	0.00	0.00	0.21	0.16	0.16	0.29	-
YoY %	0.00%	0.00%	0.00%	31.25%	0.00%	-44.83%	-	-
Horiz. %	0.00%	0.00%	0.00%	72.41%	55.17%	55.17%	100.00%	-
NAPS	0.5036	0.4386	0.2098	0.1817	0.2325	0.2219	0.1977	16.85%
YoY %	14.82%	109.06%	15.47%	-21.85%	4.78%	12.24%	-	-
Horiz. %	254.73%	221.85%	106.12%	91.91%	117.60%	112.24%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	0.52	0.855	3.13	0.455	0.57	0.78	0.755	-
P/RPS	4.58	2.02	5.23	1.08	0.68	1.09	1.15	25.88%
YoY %	126.73%	-61.38%	384.26%	58.82%	-37.61%	-5.22%	-	-
Horiz. %	398.26%	175.65%	454.78%	93.91%	59.13%	94.78%	100.00%	-
P/EPS	98.26	4.70	25.08	26.34	25.39	34.32	23.45	26.95%
YoY %	1,990.64%	-81.26%	-4.78%	3.74%	-26.02%	46.35%	-	-
Horiz. %	419.02%	20.04%	106.95%	112.32%	108.27%	146.35%	100.00%	-
EY	1.02	21.29	3.99	3.80	3.94	2.91	4.26	-21.19%
YoY %	-95.21%	433.58%	5.00%	-3.55%	35.40%	-31.69%	-	-
Horiz. %	23.94%	499.77%	93.66%	89.20%	92.49%	68.31%	100.00%	-
DY	0.00	0.00	0.00	2.20	1.32	0.96	1.99	-
YoY %	0.00%	0.00%	0.00%	66.67%	37.50%	-51.76%	-	-
Horiz. %	0.00%	0.00%	0.00%	110.55%	66.33%	48.24%	100.00%	-
P/NAPS	0.75	1.36	3.23	0.53	0.52	0.74	0.73	0.45%
YoY %	-44.85%	-57.89%	509.43%	1.92%	-29.73%	1.37%	-	-
Horiz. %	102.74%	186.30%	442.47%	72.60%	71.23%	101.37%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	23/08/22	27/08/21	27/08/20	27/08/19	29/08/18	21/08/17	22/08/16	-
Price	0.45	0.79	5.74	0.495	0.605	0.76	0.785	-
P/RPS	3.96	1.87	9.59	1.18	0.72	1.06	1.19	22.17%
YoY %	111.76%	-80.50%	712.71%	63.89%	-32.08%	-10.92%	-	-
Horiz. %	332.77%	157.14%	805.88%	99.16%	60.50%	89.08%	100.00%	-
P/EPS	85.03	4.34	45.99	28.66	26.95	33.44	24.38	23.13%
YoY %	1,859.22%	-90.56%	60.47%	6.35%	-19.41%	37.16%	-	-
Horiz. %	348.77%	17.80%	188.64%	117.56%	110.54%	137.16%	100.00%	-
EY	1.18	23.04	2.17	3.49	3.71	2.99	4.10	-18.73%
YoY %	-94.88%	961.75%	-37.82%	-5.93%	24.08%	-27.07%	-	-
Horiz. %	28.78%	561.95%	52.93%	85.12%	90.49%	72.93%	100.00%	-
DY	0.00	0.00	0.00	2.02	1.24	0.99	1.91	-
YoY %	0.00%	0.00%	0.00%	62.90%	25.25%	-48.17%	-	-
Horiz. %	0.00%	0.00%	0.00%	105.76%	64.92%	51.83%	100.00%	-
P/NAPS	0.65	1.25	5.92	0.58	0.55	0.72	0.76	-2.57%
YoY %	-48.00%	-78.89%	920.69%	5.45%	-23.61%	-5.26%	-	-
Horiz. %	85.53%	164.47%	778.95%	76.32%	72.37%	94.74%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos