[HEXCARE] YoY TTM Result on 30-Jun-2004 [#2]

Stock

[HEXCARE] HEXTAR HEALTHCARE BERHAD

Announcement Date

05-Aug-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Jun-2004 [#2]

Profit Trend

QoQ- 10.07%

YoY- 41.67%

Quarter Report

Rubberex 2004 2nd Quarter.doc

Latest QR

Upcoming QR

HEXCARE's Result

HEXCARE's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	133,172	116,844	121,293	102,624	93,330	77,616	85,540	7.65%
YoY %	13.97%	-3.67%	18.19%	9.96%	20.25%	-9.26%	-	-
Horiz. %	155.68%	136.60%	141.80%	119.97%	109.11%	90.74%	100.00%	-
PBT	3,749	10,185	14,514	11,481	8,549	12,347	15,054	-20.67%
YoY %	-63.19%	-29.83%	26.42%	34.30%	-30.76%	-17.98%	-	-
Horiz. %	24.90%	67.66%	96.41%	76.27%	56.79%	82.02%	100.00%	-
Tax	-537	-3,076	-3,036	-2,750	-2,386	-3,459	-4,280	-29.23%
YoY %	82.54%	-1.32%	-10.40%	-15.26%	31.02%	19.18%	-	-
Horiz. %	12.55%	71.87%	70.93%	64.25%	55.75%	80.82%	100.00%	-
NP	3,212	7,109	11,478	8,731	6,163	8,888	10,774	-18.25%
YoY %	-54.82%	-38.06%	31.46%	41.67%	-30.66%	-17.51%	-	-
Horiz. %	29.81%	65.98%	106.53%	81.04%	57.20%	82.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,382	7,230	11,436	8,731	6,163	8,888	10,774	-13.91%
YoY %	-39.39%	-36.78%	30.98%	41.67%	-30.66%	-17.51%	-	-
Horiz. %	40.67%	67.11%	106.14%	81.04%	57.20%	82.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.32%	30.20%	20.92%	23.95%	27.91%	28.01%	28.43%	-
YoY %	-52.58%	44.36%	-12.65%	-14.19%	-0.36%	-1.48%	-	-
Horiz. %	50.37%	106.23%	73.58%	84.24%	98.17%	98.52%	100.00%	-
Total Cost	129,960	109,735	109,815	93,893	87,167	68,728	74,766	9.64%
YoY %	18.43%	-0.07%	16.96%	7.72%	26.83%	-8.08%	-	-
Horiz. %	173.82%	146.77%	146.88%	125.58%	116.59%	91.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	93,891	105,778	87,105	72,009	68,464	65,562	65,875	6.08%
YoY %	-11.24%	21.44%	20.96%	5.18%	4.43%	-0.48%	-	-
Horiz. %	142.53%	160.57%	132.23%	109.31%	103.93%	99.52%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	8,696	15,235	17,911	8,931	7,418	8,682	4,304	12.43%
YoY %	-42.92%	-14.94%	100.55%	20.40%	-14.56%	101.72%	-	-
Horiz. %	202.04%	353.97%	416.15%	207.50%	172.35%	201.72%	100.00%	-
Div Payout %	198.45%	210.73%	156.63%	102.29%	120.38%	97.69%	39.95%	-
YoY %	-5.83%	34.54%	53.12%	-15.03%	23.23%	144.53%	-	-
Horiz. %	496.75%	527.48%	392.07%	256.05%	301.33%	244.53%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	93,891	105,778	87,105	72,009	68,464	65,562	65,875	6.08%
YoY %	-11.24%	21.44%	20.96%	5.18%	4.43%	-0.48%	-	-
Horiz. %	142.53%	160.57%	132.23%	109.31%	103.93%	99.52%	100.00%	-
NOSH	79,568	78,354	68,051	45,289	44,170	43,133	43,339	10.65%
YoY %	1.55%	15.14%	50.26%	2.53%	2.40%	-0.48%	-	-
Horiz. %	183.59%	180.79%	157.02%	104.50%	101.92%	99.52%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	2.41%	6.08%	9.46%	8.51%	6.60%	11.45%	12.60%	-
YoY %	-60.36%	-35.73%	11.16%	28.94%	-42.36%	-9.13%	-	-
Horiz. %	19.13%	48.25%	75.08%	67.54%	52.38%	90.87%	100.00%	-
ROE	4.67%	6.84%	13.13%	12.12%	9.00%	13.56%	16.36%	-
YoY %	-31.73%	-47.91%	8.33%	34.67%	-33.63%	-17.11%	-	-
Horiz. %	28.55%	41.81%	80.26%	74.08%	55.01%	82.89%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	167.37	149.12	178.24	226.60	211.29	179.94	197.37	-2.70%
YoY %	12.24%	-16.34%	-21.34%	7.25%	17.42%	-8.83%	-	-
Horiz. %	84.80%	75.55%	90.31%	114.81%	107.05%	91.17%	100.00%	-
EPS	5.51	9.23	16.80	19.28	13.95	20.61	24.86	-22.19%
YoY %	-40.30%	-45.06%	-12.86%	38.21%	-32.31%	-17.10%	-	-
Horiz. %	22.16%	37.13%	67.58%	77.55%	56.11%	82.90%	100.00%	-
DPS	11.00	19.44	26.32	19.72	16.80	20.00	9.93	1.71%
YoY %	-43.42%	-26.14%	33.47%	17.38%	-16.00%	101.41%	-	-
Horiz. %	110.78%	195.77%	265.06%	198.59%	169.18%	201.41%	100.00%	-
NAPS	1.18	1.35	1.28	1.59	1.55	1.52	1.52	-4.13%
YoY %	-12.59%	5.47%	-19.50%	2.58%	1.97%	0.00%	-	-
Horiz. %	77.63%	88.82%	84.21%	104.61%	101.97%	100.00%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 45,289
RPS	11.87	10.42	10.81	9.15	8.32	6.92	7.63	7.63%
YoY %	13.92%	-3.61%	18.14%	9.98%	20.23%	-9.31%	-	-
Horiz. %	155.57%	136.57%	141.68%	119.92%	109.04%	90.69%	100.00%	-
EPS	0.39	0.64	1.02	0.78	0.55	0.79	0.96	-13.93%
YoY %	-39.06%	-37.25%	30.77%	41.82%	-30.38%	-17.71%	-	-
Horiz. %	40.63%	66.67%	106.25%	81.25%	57.29%	82.29%	100.00%	-
DPS	0.78	1.36	1.60	0.80	0.66	0.77	0.38	12.72%
YoY %	-42.65%	-15.00%	100.00%	21.21%	-14.29%	102.63%	-	-
Horiz. %	205.26%	357.89%	421.05%	210.53%	173.68%	202.63%	100.00%	-
NAPS	0.0837	0.0943	0.0777	0.0642	0.061	0.0584	0.0587	6.08%
YoY %	-11.24%	21.36%	21.03%	5.25%	4.45%	-0.51%	-	-
Horiz. %	142.59%	160.65%	132.37%	109.37%	103.92%	99.49%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	0.89	0.99	0.95	1.07	0.92	1.07	0.96	-
P/RPS	0.53	0.66	0.53	0.47	0.44	0.59	0.49	1.31%
YoY %	-19.70%	24.53%	12.77%	6.82%	-25.42%	20.41%	-	-
Horiz. %	108.16%	134.69%	108.16%	95.92%	89.80%	120.41%	100.00%	-
P/EPS	16.16	10.73	5.65	5.55	6.59	5.19	3.86	26.93%
YoY %	50.61%	89.91%	1.80%	-15.78%	26.97%	34.46%	-	-
Horiz. %	418.65%	277.98%	146.37%	143.78%	170.73%	134.46%	100.00%	-
EY	6.19	9.32	17.69	18.02	15.17	19.26	25.90	-21.21%
YoY %	-33.58%	-47.31%	-1.83%	18.79%	-21.24%	-25.64%	-	-
Horiz. %	23.90%	35.98%	68.30%	69.58%	58.57%	74.36%	100.00%	-
DY	12.36	19.64	27.71	18.43	18.26	18.69	10.34	3.01%
YoY %	-37.07%	-29.12%	50.35%	0.93%	-2.30%	80.75%	-	-
Horiz. %	119.54%	189.94%	267.99%	178.24%	176.60%	180.75%	100.00%	-
P/NAPS	0.75	0.73	0.74	0.67	0.59	0.70	0.63	2.94%
YoY %	2.74%	-1.35%	10.45%	13.56%	-15.71%	11.11%	-	-
Horiz. %	119.05%	115.87%	117.46%	106.35%	93.65%	111.11%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	30/08/07	18/08/06	22/07/05	05/08/04	31/07/03	31/07/02	09/08/01	-
Price	0.68	0.96	0.96	1.08	1.00	1.09	0.92	-
P/RPS	0.41	0.64	0.54	0.48	0.47	0.61	0.47	-2.24%
YoY %	-35.94%	18.52%	12.50%	2.13%	-22.95%	29.79%	-	-
Horiz. %	87.23%	136.17%	114.89%	102.13%	100.00%	129.79%	100.00%	-
P/EPS	12.35	10.40	5.71	5.60	7.17	5.29	3.70	22.23%
YoY %	18.75%	82.14%	1.96%	-21.90%	35.54%	42.97%	-	-
Horiz. %	333.78%	281.08%	154.32%	151.35%	193.78%	142.97%	100.00%	-
EY	8.10	9.61	17.51	17.85	13.95	18.90	27.02	-18.18%
YoY %	-15.71%	-45.12%	-1.90%	27.96%	-26.19%	-30.05%	-	-
Horiz. %	29.98%	35.57%	64.80%	66.06%	51.63%	69.95%	100.00%	-
DY	16.18	20.25	27.42	18.26	16.80	18.35	10.79	6.98%
YoY %	-20.10%	-26.15%	50.16%	8.69%	-8.45%	70.06%	-	-
Horiz. %	149.95%	187.67%	254.12%	169.23%	155.70%	170.06%	100.00%	-
P/NAPS	0.58	0.71	0.75	0.68	0.65	0.72	0.61	-0.83%
YoY %	-18.31%	-5.33%	10.29%	4.62%	-9.72%	18.03%	-	-
Horiz. %	95.08%	116.39%	122.95%	111.48%	106.56%	118.03%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 28 June 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

921

HLIND

HONG LEONG INDUSTRIES BHD

908

JCY

JCY INTERNATIONAL BERHAD

413

GENTING

GENTING BHD

372

KIPREIT

KIP REAL ESTATE INVESTMENT TRUST

333

YTLPOWR

YTL POWER INTERNATIONAL BHD

293

UCHITEC

UCHI TECHNOLOGIES BHD

281

MAYBANK

MALAYAN BANKING BHD

236

DNEX

DAGANG NEXCHANGE BERHAD

228

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.055

+0.005

36,623,500

BSLCORP-OR

0.005

0.00

12,469,600

MAXLAND-WB

0.035

+0.03

10,216,100

HIAPTEK

0.445

+0.02

9,424,500

SNS

0.75

-0.005

7,124,600

ICONIC-OR

0.005

0.00

6,870,400

YGL

0.255

+0.01

5,605,600

More active Stocks

NESTLE

121.90

+0.40

200

AJI

15.68

+0.18

2,100

MSM

2.45

+0.12

280,600

PANAMY

20.30

+0.12

2,300

TOYOVEN

1.51

+0.10

203,300

HUMEIND

3.43

+0.08

158,600

CRESBLD

0.74

+0.05

314,000

KSENG

6.13

+0.05

35,300

HAPSENG

4.42

+0.05

1,100

GOLDETF

3.45

+0.05

100

More gainer Stocks

NIKKEI-HD

0.93

-0.26

50,000

NOTION

1.83

-0.22

3,171,700

NOTION-WD

1.58

-0.19

81,500

INARI-C2Q

0.06

-0.19

20,000

SUPERLN

1.13

-0.17

1,334,000

KUAISHO-C17

0.08

-0.12

58,800

TENAGA

13.68

-0.10

86,300

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More