[HEXCARE] YoY Quarter Result on 30-Sep-2009 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
29-Oct-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 80.21%
YoY- 123.43%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 99,525 95,737 86,741 85,229 87,296 38,082 35,710 18.61%
PBT 8,913 4,126 2,417 5,728 3,474 -2,040 3,142 18.95%
Tax -1,150 -641 -437 -194 -575 -154 -906 4.05%
NP 7,763 3,485 1,980 5,534 2,899 -2,194 2,236 23.02%
-
NP to SH 7,763 3,689 1,908 5,244 2,347 -1,483 2,325 22.23%
-
Tax Rate 12.90% 15.54% 18.08% 3.39% 16.55% - 28.84% -
Total Cost 91,762 92,252 84,761 79,695 84,397 40,276 33,474 18.28%
-
Net Worth 156,495 161,267 200,777 81,602 133,208 92,786 102,896 7.23%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,147 5,039 5,019 4,896 - - - -
Div Payout % 66.31% 136.61% 263.07% 93.37% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 156,495 161,267 200,777 81,602 133,208 92,786 102,896 7.23%
NOSH 205,915 201,584 200,777 81,602 79,290 79,304 78,547 17.40%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.80% 3.64% 2.28% 6.49% 3.32% -5.76% 6.26% -
ROE 4.96% 2.29% 0.95% 6.43% 1.76% -1.60% 2.26% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 48.33 47.49 43.20 104.44 110.10 48.02 45.46 1.02%
EPS 3.77 1.83 0.95 6.43 2.96 -1.87 2.96 4.10%
DPS 2.50 2.50 2.50 6.00 0.00 0.00 0.00 -
NAPS 0.76 0.80 1.00 1.00 1.68 1.17 1.31 -8.66%
Adjusted Per Share Value based on latest NOSH - 81,602
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 8.34 8.02 7.27 7.14 7.31 3.19 2.99 18.62%
EPS 0.65 0.31 0.16 0.44 0.20 -0.12 0.19 22.72%
DPS 0.43 0.42 0.42 0.41 0.00 0.00 0.00 -
NAPS 0.1311 0.1351 0.1682 0.0684 0.1116 0.0778 0.0862 7.23%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.65 0.60 0.84 0.88 0.60 0.66 0.95 -
P/RPS 1.34 1.26 1.94 0.84 0.54 1.37 2.09 -7.13%
P/EPS 17.24 32.79 88.39 13.69 20.27 -35.29 32.09 -9.82%
EY 5.80 3.05 1.13 7.30 4.93 -2.83 3.12 10.87%
DY 3.85 4.17 2.98 6.82 0.00 0.00 0.00 -
P/NAPS 0.86 0.75 0.84 0.88 0.36 0.56 0.73 2.76%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 22/11/10 29/10/09 14/11/08 15/11/07 07/11/06 -
Price 0.85 0.69 0.87 0.94 0.58 0.57 0.98 -
P/RPS 1.76 1.45 2.01 0.90 0.53 1.19 2.16 -3.35%
P/EPS 22.55 37.70 91.55 14.63 19.59 -30.48 33.11 -6.19%
EY 4.44 2.65 1.09 6.84 5.10 -3.28 3.02 6.62%
DY 2.94 3.62 2.87 6.38 0.00 0.00 0.00 -
P/NAPS 1.12 0.86 0.87 0.94 0.35 0.49 0.75 6.90%

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