[HEXCARE] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -7.7%
YoY- 50.42%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 328,703 397,159 341,190 346,332 314,698 184,998 133,172 16.23%
PBT 16,187 18,896 6,717 19,372 18,224 729 3,749 27.57%
Tax -3,476 -3,224 -2,372 -88 -1,730 -2,227 -537 36.47%
NP 12,711 15,672 4,345 19,284 16,494 -1,498 3,212 25.74%
-
NP to SH 12,711 15,876 4,114 16,880 11,222 898 4,382 19.40%
-
Tax Rate 21.47% 17.06% 35.31% 0.45% 9.49% 305.49% 14.32% -
Total Cost 315,992 381,487 336,845 327,048 298,204 186,496 129,960 15.94%
-
Net Worth 180,900 171,190 148,916 198,514 80,595 136,677 93,891 11.53%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 5,147 5,039 5,019 4,896 5,550 - 8,696 -8.36%
Div Payout % 40.50% 31.74% 122.01% 29.01% 49.46% - 198.45% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 180,900 171,190 148,916 198,514 80,595 136,677 93,891 11.53%
NOSH 223,333 201,400 201,238 198,514 80,595 79,463 79,568 18.75%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.87% 3.95% 1.27% 5.57% 5.24% -0.81% 2.41% -
ROE 7.03% 9.27% 2.76% 8.50% 13.92% 0.66% 4.67% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 147.18 197.20 169.55 174.46 390.47 232.81 167.37 -2.11%
EPS 5.69 7.88 2.04 8.50 13.92 1.13 5.51 0.53%
DPS 2.31 2.50 2.50 2.47 7.00 0.00 11.00 -22.88%
NAPS 0.81 0.85 0.74 1.00 1.00 1.72 1.18 -6.07%
Adjusted Per Share Value based on latest NOSH - 198,514
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 29.30 35.41 30.42 30.88 28.06 16.49 11.87 16.23%
EPS 1.13 1.42 0.37 1.50 1.00 0.08 0.39 19.38%
DPS 0.46 0.45 0.45 0.44 0.49 0.00 0.78 -8.41%
NAPS 0.1613 0.1526 0.1328 0.177 0.0719 0.1218 0.0837 11.54%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.735 0.73 0.76 1.05 0.83 0.60 0.89 -
P/RPS 0.50 0.37 0.45 0.60 0.21 0.26 0.53 -0.96%
P/EPS 12.91 9.26 37.18 12.35 5.96 53.09 16.16 -3.66%
EY 7.74 10.80 2.69 8.10 16.78 1.88 6.19 3.79%
DY 3.14 3.42 3.29 2.35 8.43 0.00 12.36 -20.40%
P/NAPS 0.91 0.86 1.03 1.05 0.83 0.35 0.75 3.27%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 08/08/12 19/08/11 18/08/10 13/08/09 29/08/08 30/08/07 -
Price 0.815 0.69 0.65 0.98 0.94 0.53 0.68 -
P/RPS 0.55 0.35 0.38 0.56 0.24 0.23 0.41 5.01%
P/EPS 14.32 8.75 31.80 11.53 6.75 46.90 12.35 2.49%
EY 6.98 11.42 3.15 8.68 14.81 2.13 8.10 -2.44%
DY 2.83 3.62 3.85 2.52 7.45 0.00 16.18 -25.19%
P/NAPS 1.01 0.81 0.88 0.98 0.94 0.31 0.58 9.67%

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