[HEXCARE] YoY Quarter Result on 31-Mar-2006 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -34.32%
YoY- -59.31%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 74,997 44,882 32,363 28,152 28,870 26,425 23,534 21.28%
PBT 4,950 2,012 1,087 1,752 4,041 3,152 2,452 12.40%
Tax -588 -1,309 -399 -597 -814 -763 -662 -1.95%
NP 4,362 703 688 1,155 3,227 2,389 1,790 15.98%
-
NP to SH 2,358 1,050 1,077 1,313 3,227 2,389 1,790 4.69%
-
Tax Rate 11.88% 65.06% 36.71% 34.08% 20.14% 24.21% 27.00% -
Total Cost 70,635 44,179 31,675 26,997 25,643 24,036 21,744 21.67%
-
Net Worth 80,238 136,022 100,572 108,635 81,986 72,434 69,832 2.33%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - 4,751 - 6,558 4,499 3,093 -
Div Payout % - - 441.18% - 203.25% 188.32% 172.84% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 80,238 136,022 100,572 108,635 81,986 72,434 69,832 2.33%
NOSH 80,238 79,545 79,191 78,154 65,589 44,990 44,197 10.43%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 5.82% 1.57% 2.13% 4.10% 11.18% 9.04% 7.61% -
ROE 2.94% 0.77% 1.07% 1.21% 3.94% 3.30% 2.56% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 93.47 56.42 40.87 36.02 44.02 58.73 53.25 9.82%
EPS 2.94 1.32 1.36 1.68 4.92 5.31 4.05 -5.19%
DPS 0.00 0.00 6.00 0.00 10.00 10.00 7.00 -
NAPS 1.00 1.71 1.27 1.39 1.25 1.61 1.58 -7.33%
Adjusted Per Share Value based on latest NOSH - 78,154
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 6.69 4.00 2.89 2.51 2.57 2.36 2.10 21.28%
EPS 0.21 0.09 0.10 0.12 0.29 0.21 0.16 4.63%
DPS 0.00 0.00 0.42 0.00 0.58 0.40 0.28 -
NAPS 0.0715 0.1213 0.0897 0.0968 0.0731 0.0646 0.0623 2.32%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.68 0.60 0.96 1.00 0.95 1.24 0.84 -
P/RPS 0.73 1.06 2.35 2.78 2.16 2.11 1.58 -12.06%
P/EPS 23.14 45.45 70.59 59.52 19.31 23.35 20.74 1.84%
EY 4.32 2.20 1.42 1.68 5.18 4.28 4.82 -1.80%
DY 0.00 0.00 6.25 0.00 10.53 8.06 8.33 -
P/NAPS 0.68 0.35 0.76 0.72 0.76 0.77 0.53 4.23%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 09/05/08 31/05/07 10/05/06 20/04/05 24/05/04 24/04/03 -
Price 0.79 0.65 0.87 1.01 0.97 1.12 0.90 -
P/RPS 0.85 1.15 2.13 2.80 2.20 1.91 1.69 -10.81%
P/EPS 26.88 49.24 63.97 60.12 19.72 21.09 22.22 3.22%
EY 3.72 2.03 1.56 1.66 5.07 4.74 4.50 -3.11%
DY 0.00 0.00 6.90 0.00 10.31 8.93 7.78 -
P/NAPS 0.79 0.38 0.69 0.73 0.78 0.70 0.57 5.58%

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