[HEXCARE] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 212.11%
YoY- 40.68%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 73,816 77,672 101,056 96,819 85,804 73,502 63,431 2.55%
PBT 5,103 523 6,827 2,512 2,466 6,004 2,601 11.88%
Tax -2,012 -255 -644 -686 -328 -1,135 -913 14.06%
NP 3,091 268 6,183 1,826 2,138 4,869 1,688 10.60%
-
NP to SH 3,091 268 6,183 2,113 1,502 2,910 1,629 11.26%
-
Tax Rate 39.43% 48.76% 9.43% 27.31% 13.30% 18.90% 35.10% -
Total Cost 70,725 77,404 94,873 94,993 83,666 68,633 61,743 2.28%
-
Net Worth 192,896 180,900 171,190 148,916 198,514 80,595 136,677 5.90%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 192,896 180,900 171,190 148,916 198,514 80,595 136,677 5.90%
NOSH 232,406 223,333 201,400 201,238 198,514 80,595 79,463 19.57%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.19% 0.35% 6.12% 1.89% 2.49% 6.62% 2.66% -
ROE 1.60% 0.15% 3.61% 1.42% 0.76% 3.61% 1.19% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 31.76 34.78 50.18 48.11 43.22 91.20 79.82 -14.23%
EPS 1.33 0.12 3.07 1.05 0.75 3.61 2.05 -6.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.85 0.74 1.00 1.00 1.72 -11.43%
Adjusted Per Share Value based on latest NOSH - 201,238
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 6.42 6.76 8.79 8.42 7.47 6.39 5.52 2.54%
EPS 0.27 0.02 0.54 0.18 0.13 0.25 0.14 11.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1678 0.1574 0.1489 0.1296 0.1727 0.0701 0.1189 5.90%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.63 0.735 0.73 0.76 1.05 0.83 0.60 -
P/RPS 1.98 2.11 1.45 1.58 2.43 0.91 0.75 17.55%
P/EPS 47.37 612.50 23.78 72.38 138.78 22.99 29.27 8.35%
EY 2.11 0.16 4.21 1.38 0.72 4.35 3.42 -7.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.91 0.86 1.03 1.05 0.83 0.35 13.78%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 26/08/13 08/08/12 19/08/11 18/08/10 13/08/09 29/08/08 -
Price 0.66 0.815 0.69 0.65 0.98 0.94 0.53 -
P/RPS 2.08 2.34 1.38 1.35 2.27 1.03 0.66 21.07%
P/EPS 49.62 679.17 22.48 61.90 129.52 26.03 25.85 11.47%
EY 2.02 0.15 4.45 1.62 0.77 3.84 3.87 -10.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 1.01 0.81 0.88 0.98 0.94 0.31 17.10%

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