[HEXCARE] YoY TTM Result on 30-Jun-2002 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -5.17%
YoY- -17.51%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 121,293 102,624 93,330 77,616 85,540 87,201 84,290 -0.38%
PBT 14,514 11,481 8,549 12,347 15,054 16,176 12,700 -0.14%
Tax -3,036 -2,750 -2,386 -3,459 -4,280 -3,262 -946 -1.23%
NP 11,478 8,731 6,163 8,888 10,774 12,914 11,754 0.02%
-
NP to SH 11,436 8,731 6,163 8,888 10,774 12,914 11,754 0.02%
-
Tax Rate 20.92% 23.95% 27.91% 28.01% 28.43% 20.17% 7.45% -
Total Cost 109,815 93,893 87,167 68,728 74,766 74,287 72,536 -0.43%
-
Net Worth 87,105 72,009 68,464 65,562 65,875 62,197 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 17,911 8,931 7,418 8,682 4,304 - - -100.00%
Div Payout % 156.63% 102.29% 120.38% 97.69% 39.95% - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 87,105 72,009 68,464 65,562 65,875 62,197 0 -100.00%
NOSH 68,051 45,289 44,170 43,133 43,339 30,192 29,960 -0.86%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 9.46% 8.51% 6.60% 11.45% 12.60% 14.81% 13.94% -
ROE 13.13% 12.12% 9.00% 13.56% 16.36% 20.76% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 178.24 226.60 211.29 179.94 197.37 288.81 281.33 0.48%
EPS 16.80 19.28 13.95 20.61 24.86 42.77 39.23 0.90%
DPS 26.32 19.72 16.80 20.00 9.93 0.00 0.00 -100.00%
NAPS 1.28 1.59 1.55 1.52 1.52 2.06 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 43,133
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 10.81 9.15 8.32 6.92 7.63 7.77 7.51 -0.38%
EPS 1.02 0.78 0.55 0.79 0.96 1.15 1.05 0.03%
DPS 1.60 0.80 0.66 0.77 0.38 0.00 0.00 -100.00%
NAPS 0.0777 0.0642 0.061 0.0584 0.0587 0.0554 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 - -
Price 0.95 1.07 0.92 1.07 0.96 2.03 0.00 -
P/RPS 0.53 0.47 0.44 0.59 0.49 0.70 0.00 -100.00%
P/EPS 5.65 5.55 6.59 5.19 3.86 4.75 0.00 -100.00%
EY 17.69 18.02 15.17 19.26 25.90 21.07 0.00 -100.00%
DY 27.71 18.43 18.26 18.69 10.34 0.00 0.00 -100.00%
P/NAPS 0.74 0.67 0.59 0.70 0.63 0.99 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 22/07/05 05/08/04 31/07/03 31/07/02 09/08/01 15/08/00 - -
Price 0.96 1.08 1.00 1.09 0.92 2.10 0.00 -
P/RPS 0.54 0.48 0.47 0.61 0.47 0.73 0.00 -100.00%
P/EPS 5.71 5.60 7.17 5.29 3.70 4.91 0.00 -100.00%
EY 17.51 17.85 13.95 18.90 27.02 20.37 0.00 -100.00%
DY 27.42 18.26 16.80 18.35 10.79 0.00 0.00 -100.00%
P/NAPS 0.75 0.68 0.65 0.72 0.61 1.02 0.00 -100.00%

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