[HEXCARE] YoY Quarter Result on 30-Sep-2014 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
10-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -1.88%
YoY- 5516.67%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 105,829 72,164 74,873 76,271 91,888 99,525 95,737 1.68%
PBT 2,563 5,207 4,948 4,908 606 8,913 4,126 -7.62%
Tax -625 -1,037 -1,508 -1,875 -552 -1,150 -641 -0.42%
NP 1,938 4,170 3,440 3,033 54 7,763 3,485 -9.30%
-
NP to SH 1,938 4,170 3,440 3,033 54 7,763 3,689 -10.16%
-
Tax Rate 24.39% 19.92% 30.48% 38.20% 91.09% 12.90% 15.54% -
Total Cost 103,891 67,994 71,433 73,238 91,834 91,762 92,252 1.99%
-
Net Worth 269,849 242,868 255,152 198,399 226,799 156,495 161,267 8.95%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,521 1,145 3,417 4,560 4,050 5,147 5,039 -10.89%
Div Payout % 130.13% 27.47% 99.34% 150.38% 7,500.00% 66.31% 136.61% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 269,849 242,868 255,152 198,399 226,799 156,495 161,267 8.95%
NOSH 252,205 229,120 227,814 228,045 270,000 205,915 201,584 3.80%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 1.83% 5.78% 4.59% 3.98% 0.06% 7.80% 3.64% -
ROE 0.72% 1.72% 1.35% 1.53% 0.02% 4.96% 2.29% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 41.96 31.50 32.87 33.45 34.03 48.33 47.49 -2.04%
EPS 0.77 1.82 1.51 1.33 0.02 3.77 1.83 -13.42%
DPS 1.00 0.50 1.50 2.00 1.50 2.50 2.50 -14.15%
NAPS 1.07 1.06 1.12 0.87 0.84 0.76 0.80 4.96%
Adjusted Per Share Value based on latest NOSH - 228,045
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 8.87 6.05 6.27 6.39 7.70 8.34 8.02 1.69%
EPS 0.16 0.35 0.29 0.25 0.00 0.65 0.31 -10.42%
DPS 0.21 0.10 0.29 0.38 0.34 0.43 0.42 -10.90%
NAPS 0.2261 0.2035 0.2138 0.1662 0.19 0.1311 0.1351 8.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.73 0.80 0.72 0.64 0.79 0.65 0.60 -
P/RPS 1.74 2.54 2.19 1.91 2.32 1.34 1.26 5.52%
P/EPS 95.00 43.96 47.68 48.12 3,950.00 17.24 32.79 19.37%
EY 1.05 2.28 2.10 2.08 0.03 5.80 3.05 -16.26%
DY 1.37 0.62 2.08 3.13 1.90 3.85 4.17 -16.91%
P/NAPS 0.68 0.75 0.64 0.74 0.94 0.86 0.75 -1.61%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/11/17 22/11/16 25/11/15 10/11/14 25/11/13 22/11/12 23/11/11 -
Price 0.69 0.80 0.795 0.63 0.805 0.85 0.69 -
P/RPS 1.64 2.54 2.42 1.88 2.37 1.76 1.45 2.07%
P/EPS 89.79 43.96 52.65 47.37 4,025.00 22.55 37.70 15.54%
EY 1.11 2.28 1.90 2.11 0.02 4.44 2.65 -13.48%
DY 1.45 0.62 1.89 3.17 1.86 2.94 3.62 -14.13%
P/NAPS 0.64 0.75 0.71 0.72 0.96 1.12 0.86 -4.80%

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