[HEXCARE] YoY Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 87.61%
YoY- 478.46%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 270,868 263,945 233,728 195,609 106,434 92,279 94,194 19.23%
PBT 8,163 9,889 16,683 8,087 -2,640 7,002 11,841 -6.00%
Tax -2,101 -1,520 -1,917 -2,796 -380 -2,321 -2,389 -2.11%
NP 6,062 8,369 14,766 5,291 -3,020 4,681 9,452 -7.13%
-
NP to SH 6,480 7,189 10,512 5,026 -1,328 4,875 9,364 -5.94%
-
Tax Rate 25.74% 15.37% 11.49% 34.57% - 33.15% 20.18% -
Total Cost 264,806 255,576 218,962 190,318 109,454 87,598 84,742 20.90%
-
Net Worth 161,495 200,362 81,548 133,181 93,039 102,838 93,498 9.53%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 5,046 5,009 4,892 - 4,771 7,850 7,083 -5.49%
Div Payout % 77.88% 69.68% 46.55% - 0.00% 161.03% 75.64% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 161,495 200,362 81,548 133,181 93,039 102,838 93,498 9.53%
NOSH 201,869 200,362 81,548 79,274 79,520 78,502 70,832 19.06%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 2.24% 3.17% 6.32% 2.70% -2.84% 5.07% 10.03% -
ROE 4.01% 3.59% 12.89% 3.77% -1.43% 4.74% 10.02% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 134.18 131.73 286.61 246.75 133.84 117.55 132.98 0.14%
EPS 3.21 3.59 12.89 6.34 -1.67 6.21 13.22 -21.00%
DPS 2.50 2.50 6.00 0.00 6.00 10.00 10.00 -20.62%
NAPS 0.80 1.00 1.00 1.68 1.17 1.31 1.32 -8.00%
Adjusted Per Share Value based on latest NOSH - 79,290
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 24.15 23.53 20.84 17.44 9.49 8.23 8.40 19.23%
EPS 0.58 0.64 0.94 0.45 -0.12 0.43 0.83 -5.79%
DPS 0.45 0.45 0.44 0.00 0.43 0.70 0.63 -5.45%
NAPS 0.144 0.1786 0.0727 0.1187 0.0829 0.0917 0.0834 9.52%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.60 0.84 0.88 0.60 0.66 0.95 0.98 -
P/RPS 0.45 0.64 0.31 0.24 0.49 0.81 0.74 -7.95%
P/EPS 18.69 23.41 6.83 9.46 -39.52 15.30 7.41 16.66%
EY 5.35 4.27 14.65 10.57 -2.53 6.54 13.49 -14.27%
DY 4.17 2.98 6.82 0.00 9.09 10.53 10.20 -13.84%
P/NAPS 0.75 0.84 0.88 0.36 0.56 0.73 0.74 0.22%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 22/11/10 29/10/09 14/11/08 15/11/07 07/11/06 27/10/05 -
Price 0.69 0.87 0.94 0.58 0.57 0.98 1.00 -
P/RPS 0.51 0.66 0.33 0.24 0.43 0.83 0.75 -6.22%
P/EPS 21.50 24.25 7.29 9.15 -34.13 15.78 7.56 19.01%
EY 4.65 4.12 13.71 10.93 -2.93 6.34 13.22 -15.97%
DY 3.62 2.87 6.38 0.00 10.53 10.20 10.00 -15.57%
P/NAPS 0.86 0.87 0.94 0.35 0.49 0.75 0.76 2.08%

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