[HEXCARE] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -31.76%
YoY- -19.94%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 304,926 297,504 319,356 328,703 397,159 341,190 346,332 -2.09%
PBT 21,127 15,991 12,359 16,187 18,896 6,717 19,372 1.45%
Tax -4,929 -5,691 -6,399 -3,476 -3,224 -2,372 -88 95.48%
NP 16,198 10,300 5,960 12,711 15,672 4,345 19,284 -2.86%
-
NP to SH 16,198 10,300 5,960 12,711 15,876 4,114 16,880 -0.68%
-
Tax Rate 23.33% 35.59% 51.78% 21.47% 17.06% 35.31% 0.45% -
Total Cost 288,728 287,204 313,396 315,992 381,487 336,845 327,048 -2.05%
-
Net Worth 236,520 227,832 192,896 180,900 171,190 148,916 198,514 2.95%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 6,864 7,968 4,050 5,147 5,039 5,019 4,896 5.78%
Div Payout % 42.38% 77.36% 67.95% 40.50% 31.74% 122.01% 29.01% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 236,520 227,832 192,896 180,900 171,190 148,916 198,514 2.95%
NOSH 229,631 227,832 232,406 223,333 201,400 201,238 198,514 2.45%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.31% 3.46% 1.87% 3.87% 3.95% 1.27% 5.57% -
ROE 6.85% 4.52% 3.09% 7.03% 9.27% 2.76% 8.50% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 132.79 130.58 137.41 147.18 197.20 169.55 174.46 -4.44%
EPS 7.05 4.52 2.56 5.69 7.88 2.04 8.50 -3.06%
DPS 3.00 3.50 1.74 2.31 2.50 2.50 2.47 3.28%
NAPS 1.03 1.00 0.83 0.81 0.85 0.74 1.00 0.49%
Adjusted Per Share Value based on latest NOSH - 223,333
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 27.18 26.52 28.47 29.30 35.41 30.42 30.88 -2.10%
EPS 1.44 0.92 0.53 1.13 1.42 0.37 1.50 -0.67%
DPS 0.61 0.71 0.36 0.46 0.45 0.45 0.44 5.59%
NAPS 0.2109 0.2031 0.172 0.1613 0.1526 0.1328 0.177 2.96%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.755 0.68 0.63 0.735 0.73 0.76 1.05 -
P/RPS 0.57 0.52 0.46 0.50 0.37 0.45 0.60 -0.85%
P/EPS 10.70 15.04 24.57 12.91 9.26 37.18 12.35 -2.35%
EY 9.34 6.65 4.07 7.74 10.80 2.69 8.10 2.40%
DY 3.97 5.15 2.77 3.14 3.42 3.29 2.35 9.12%
P/NAPS 0.73 0.68 0.76 0.91 0.86 1.03 1.05 -5.87%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 22/08/16 25/08/15 27/08/14 26/08/13 08/08/12 19/08/11 18/08/10 -
Price 0.785 0.675 0.66 0.815 0.69 0.65 0.98 -
P/RPS 0.59 0.52 0.48 0.55 0.35 0.38 0.56 0.87%
P/EPS 11.13 14.93 25.74 14.32 8.75 31.80 11.53 -0.58%
EY 8.99 6.70 3.89 6.98 11.42 3.15 8.68 0.58%
DY 3.82 5.19 2.64 2.83 3.62 3.85 2.52 7.17%
P/NAPS 0.76 0.68 0.80 1.01 0.81 0.88 0.98 -4.14%

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