[HEXCARE] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -1.25%
YoY- -30.66%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 116,844 121,293 102,624 93,330 77,616 85,540 87,201 4.99%
PBT 10,185 14,514 11,481 8,549 12,347 15,054 16,176 -7.41%
Tax -3,076 -3,036 -2,750 -2,386 -3,459 -4,280 -3,262 -0.97%
NP 7,109 11,478 8,731 6,163 8,888 10,774 12,914 -9.46%
-
NP to SH 7,230 11,436 8,731 6,163 8,888 10,774 12,914 -9.21%
-
Tax Rate 30.20% 20.92% 23.95% 27.91% 28.01% 28.43% 20.17% -
Total Cost 109,735 109,815 93,893 87,167 68,728 74,766 74,287 6.71%
-
Net Worth 105,778 87,105 72,009 68,464 65,562 65,875 62,197 9.24%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 15,235 17,911 8,931 7,418 8,682 4,304 - -
Div Payout % 210.73% 156.63% 102.29% 120.38% 97.69% 39.95% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 105,778 87,105 72,009 68,464 65,562 65,875 62,197 9.24%
NOSH 78,354 68,051 45,289 44,170 43,133 43,339 30,192 17.21%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 6.08% 9.46% 8.51% 6.60% 11.45% 12.60% 14.81% -
ROE 6.84% 13.13% 12.12% 9.00% 13.56% 16.36% 20.76% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 149.12 178.24 226.60 211.29 179.94 197.37 288.81 -10.42%
EPS 9.23 16.80 19.28 13.95 20.61 24.86 42.77 -22.54%
DPS 19.44 26.32 19.72 16.80 20.00 9.93 0.00 -
NAPS 1.35 1.28 1.59 1.55 1.52 1.52 2.06 -6.79%
Adjusted Per Share Value based on latest NOSH - 44,170
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 11.51 11.95 10.11 9.20 7.65 8.43 8.59 4.99%
EPS 0.71 1.13 0.86 0.61 0.88 1.06 1.27 -9.23%
DPS 1.50 1.76 0.88 0.73 0.86 0.42 0.00 -
NAPS 0.1042 0.0858 0.0709 0.0675 0.0646 0.0649 0.0613 9.24%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.99 0.95 1.07 0.92 1.07 0.96 2.03 -
P/RPS 0.66 0.53 0.47 0.44 0.59 0.49 0.70 -0.97%
P/EPS 10.73 5.65 5.55 6.59 5.19 3.86 4.75 14.54%
EY 9.32 17.69 18.02 15.17 19.26 25.90 21.07 -12.70%
DY 19.64 27.71 18.43 18.26 18.69 10.34 0.00 -
P/NAPS 0.73 0.74 0.67 0.59 0.70 0.63 0.99 -4.94%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 18/08/06 22/07/05 05/08/04 31/07/03 31/07/02 09/08/01 15/08/00 -
Price 0.96 0.96 1.08 1.00 1.09 0.92 2.10 -
P/RPS 0.64 0.54 0.48 0.47 0.61 0.47 0.73 -2.16%
P/EPS 10.40 5.71 5.60 7.17 5.29 3.70 4.91 13.31%
EY 9.61 17.51 17.85 13.95 18.90 27.02 20.37 -11.76%
DY 20.25 27.42 18.26 16.80 18.35 10.79 0.00 -
P/NAPS 0.71 0.75 0.68 0.65 0.72 0.61 1.02 -5.85%

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