[HEXCARE] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 154.29%
YoY- -79.51%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 341,190 346,332 314,698 184,998 133,172 116,844 121,293 18.80%
PBT 6,717 19,372 18,224 729 3,749 10,185 14,514 -12.04%
Tax -2,372 -88 -1,730 -2,227 -537 -3,076 -3,036 -4.02%
NP 4,345 19,284 16,494 -1,498 3,212 7,109 11,478 -14.94%
-
NP to SH 4,114 16,880 11,222 898 4,382 7,230 11,436 -15.66%
-
Tax Rate 35.31% 0.45% 9.49% 305.49% 14.32% 30.20% 20.92% -
Total Cost 336,845 327,048 298,204 186,496 129,960 109,735 109,815 20.52%
-
Net Worth 148,916 198,514 80,595 136,677 93,891 105,778 87,105 9.34%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 5,019 4,896 5,550 - 8,696 15,235 17,911 -19.09%
Div Payout % 122.01% 29.01% 49.46% - 198.45% 210.73% 156.63% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 148,916 198,514 80,595 136,677 93,891 105,778 87,105 9.34%
NOSH 201,238 198,514 80,595 79,463 79,568 78,354 68,051 19.79%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 1.27% 5.57% 5.24% -0.81% 2.41% 6.08% 9.46% -
ROE 2.76% 8.50% 13.92% 0.66% 4.67% 6.84% 13.13% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 169.55 174.46 390.47 232.81 167.37 149.12 178.24 -0.82%
EPS 2.04 8.50 13.92 1.13 5.51 9.23 16.80 -29.61%
DPS 2.50 2.47 7.00 0.00 11.00 19.44 26.32 -32.44%
NAPS 0.74 1.00 1.00 1.72 1.18 1.35 1.28 -8.72%
Adjusted Per Share Value based on latest NOSH - 79,463
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 30.42 30.88 28.06 16.49 11.87 10.42 10.81 18.81%
EPS 0.37 1.50 1.00 0.08 0.39 0.64 1.02 -15.54%
DPS 0.45 0.44 0.49 0.00 0.78 1.36 1.60 -19.04%
NAPS 0.1328 0.177 0.0719 0.1218 0.0837 0.0943 0.0777 9.33%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.76 1.05 0.83 0.60 0.89 0.99 0.95 -
P/RPS 0.45 0.60 0.21 0.26 0.53 0.66 0.53 -2.68%
P/EPS 37.18 12.35 5.96 53.09 16.16 10.73 5.65 36.87%
EY 2.69 8.10 16.78 1.88 6.19 9.32 17.69 -26.93%
DY 3.29 2.35 8.43 0.00 12.36 19.64 27.71 -29.88%
P/NAPS 1.03 1.05 0.83 0.35 0.75 0.73 0.74 5.66%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 19/08/11 18/08/10 13/08/09 29/08/08 30/08/07 18/08/06 22/07/05 -
Price 0.65 0.98 0.94 0.53 0.68 0.96 0.96 -
P/RPS 0.38 0.56 0.24 0.23 0.41 0.64 0.54 -5.68%
P/EPS 31.80 11.53 6.75 46.90 12.35 10.40 5.71 33.11%
EY 3.15 8.68 14.81 2.13 8.10 9.61 17.51 -24.85%
DY 3.85 2.52 7.45 0.00 16.18 20.25 27.42 -27.89%
P/NAPS 0.88 0.98 0.94 0.31 0.58 0.71 0.75 2.69%

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