[HEXCARE] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
07-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.91%
YoY- -40.18%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 312,631 234,212 135,544 121,412 122,567 108,737 96,002 21.72%
PBT 20,478 6,243 -1,433 9,627 14,610 12,261 9,508 13.62%
Tax -1,349 -2,648 215 -3,007 -3,031 -2,936 -2,526 -9.91%
NP 19,129 3,595 -1,218 6,620 11,579 9,325 6,982 18.27%
-
NP to SH 14,119 4,728 574 6,875 11,492 9,325 6,982 12.44%
-
Tax Rate 6.59% 42.42% - 31.24% 20.75% 23.95% 26.57% -
Total Cost 293,502 230,617 136,762 114,792 110,988 99,412 89,020 21.97%
-
Net Worth 81,602 133,208 92,786 102,896 93,587 71,853 70,473 2.47%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,896 5,550 8,696 15,235 13,364 9,046 7,526 -6.90%
Div Payout % 34.68% 117.39% 1,515.02% 221.61% 116.29% 97.02% 107.79% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 81,602 133,208 92,786 102,896 93,587 71,853 70,473 2.47%
NOSH 81,602 79,290 79,304 78,547 70,899 45,476 44,323 10.69%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 6.12% 1.53% -0.90% 5.45% 9.45% 8.58% 7.27% -
ROE 17.30% 3.55% 0.62% 6.68% 12.28% 12.98% 9.91% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 383.11 295.38 170.92 154.57 172.87 239.11 216.60 9.96%
EPS 17.30 5.96 0.72 8.75 16.21 20.51 15.75 1.57%
DPS 6.00 7.00 11.00 19.40 18.85 19.89 17.00 -15.92%
NAPS 1.00 1.68 1.17 1.31 1.32 1.58 1.59 -7.43%
Adjusted Per Share Value based on latest NOSH - 78,547
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 27.20 20.38 11.79 10.56 10.66 9.46 8.35 21.73%
EPS 1.23 0.41 0.05 0.60 1.00 0.81 0.61 12.38%
DPS 0.43 0.48 0.76 1.33 1.16 0.79 0.65 -6.64%
NAPS 0.071 0.1159 0.0807 0.0895 0.0814 0.0625 0.0613 2.47%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.88 0.60 0.66 0.95 0.98 1.12 0.95 -
P/RPS 0.23 0.20 0.39 0.61 0.57 0.47 0.44 -10.23%
P/EPS 5.09 10.06 91.19 10.85 6.05 5.46 6.03 -2.78%
EY 19.66 9.94 1.10 9.21 16.54 18.31 16.58 2.87%
DY 6.82 11.67 16.67 20.42 19.23 17.76 17.89 -14.83%
P/NAPS 0.88 0.36 0.56 0.73 0.74 0.71 0.60 6.58%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/10/09 14/11/08 15/11/07 07/11/06 27/10/05 04/11/04 07/11/03 -
Price 0.94 0.58 0.57 0.98 1.00 1.15 1.01 -
P/RPS 0.25 0.20 0.33 0.63 0.58 0.48 0.47 -9.97%
P/EPS 5.43 9.73 78.75 11.20 6.17 5.61 6.41 -2.72%
EY 18.41 10.28 1.27 8.93 16.21 17.83 15.60 2.79%
DY 6.38 12.07 19.30 19.79 18.85 17.30 16.83 -14.91%
P/NAPS 0.94 0.35 0.49 0.75 0.76 0.73 0.64 6.61%

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