[HEXCARE] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
21-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -47.53%
YoY- -10.11%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 175,243 66,430 50,457 106,035 80,476 74,482 70,707 16.31%
PBT 111,920 10,487 2,626 3,675 4,354 5,152 4,331 71.85%
Tax -25,347 -1,226 -667 -680 -1,022 -1,521 -1,514 59.87%
NP 86,573 9,261 1,959 2,995 3,332 3,631 2,817 76.89%
-
NP to SH 86,573 9,261 1,959 2,995 3,332 3,631 2,817 76.89%
-
Tax Rate 22.65% 11.69% 25.40% 18.50% 23.47% 29.52% 34.96% -
Total Cost 88,670 57,169 48,498 103,040 77,144 70,851 67,890 4.54%
-
Net Worth 456,195 214,366 216,888 279,937 255,070 232,108 218,090 13.07%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - 1,891 1,723 3,447 3,407 -
Div Payout % - - - 63.15% 51.72% 94.94% 120.97% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 456,195 214,366 216,888 279,937 255,070 232,108 218,090 13.07%
NOSH 832,275 252,195 252,195 252,205 229,793 229,810 227,177 24.13%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 49.40% 13.94% 3.88% 2.82% 4.14% 4.88% 3.98% -
ROE 18.98% 4.32% 0.90% 1.07% 1.31% 1.56% 1.29% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 21.13 26.34 20.01 42.04 35.02 32.41 31.12 -6.24%
EPS 10.44 3.67 0.78 1.19 1.45 1.58 1.24 42.58%
DPS 0.00 0.00 0.00 0.75 0.75 1.50 1.50 -
NAPS 0.55 0.85 0.86 1.11 1.11 1.01 0.96 -8.85%
Adjusted Per Share Value based on latest NOSH - 252,205
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 14.68 5.57 4.23 8.89 6.74 6.24 5.92 16.32%
EPS 7.25 0.78 0.16 0.25 0.28 0.30 0.24 76.38%
DPS 0.00 0.00 0.00 0.16 0.14 0.29 0.29 -
NAPS 0.3823 0.1796 0.1817 0.2346 0.2137 0.1945 0.1827 13.08%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.01 0.80 0.44 0.57 0.79 0.765 0.695 -
P/RPS 4.78 3.04 2.20 1.36 2.26 2.36 2.23 13.53%
P/EPS 9.68 21.79 56.64 48.00 54.48 48.42 56.05 -25.35%
EY 10.33 4.59 1.77 2.08 1.84 2.07 1.78 34.01%
DY 0.00 0.00 0.00 1.32 0.95 1.96 2.16 -
P/NAPS 1.84 0.94 0.51 0.51 0.71 0.76 0.72 16.91%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 29/06/20 30/05/19 21/05/18 22/05/17 23/05/16 20/05/15 -
Price 1.16 2.98 0.44 0.575 0.815 0.77 0.705 -
P/RPS 5.49 11.31 2.20 1.37 2.33 2.38 2.27 15.84%
P/EPS 11.11 81.15 56.64 48.42 56.21 48.73 56.85 -23.80%
EY 9.00 1.23 1.77 2.07 1.78 2.05 1.76 31.22%
DY 0.00 0.00 0.00 1.30 0.92 1.95 2.13 -
P/NAPS 2.11 3.51 0.51 0.52 0.73 0.76 0.73 19.33%

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