[HEXCARE] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -19.76%
YoY- -4.07%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 321,066 400,947 350,186 347,844 312,631 234,212 135,544 15.44%
PBT 7,880 23,683 8,426 16,061 20,478 6,243 -1,433 -
Tax -2,878 -3,733 -2,576 -331 -1,349 -2,648 215 -
NP 5,002 19,950 5,850 15,730 19,129 3,595 -1,218 -
-
NP to SH 5,002 19,950 5,895 13,544 14,119 4,728 574 43.40%
-
Tax Rate 36.52% 15.76% 30.57% 2.06% 6.59% 42.42% - -
Total Cost 316,064 380,997 344,336 332,114 293,502 230,617 136,762 14.96%
-
Net Worth 226,799 156,495 161,267 200,777 81,602 133,208 92,786 16.04%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 4,050 5,147 5,039 5,019 4,896 5,550 8,696 -11.94%
Div Payout % 80.97% 25.80% 85.49% 37.06% 34.68% 117.39% 1,515.02% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 226,799 156,495 161,267 200,777 81,602 133,208 92,786 16.04%
NOSH 270,000 205,915 201,584 200,777 81,602 79,290 79,304 22.63%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.56% 4.98% 1.67% 4.52% 6.12% 1.53% -0.90% -
ROE 2.21% 12.75% 3.66% 6.75% 17.30% 3.55% 0.62% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 118.91 194.71 173.72 173.25 383.11 295.38 170.92 -5.86%
EPS 1.85 9.69 2.92 6.75 17.30 5.96 0.72 17.01%
DPS 1.50 2.50 2.50 2.50 6.00 7.00 11.00 -28.23%
NAPS 0.84 0.76 0.80 1.00 1.00 1.68 1.17 -5.36%
Adjusted Per Share Value based on latest NOSH - 200,777
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 26.90 33.60 29.34 29.15 26.20 19.63 11.36 15.43%
EPS 0.42 1.67 0.49 1.13 1.18 0.40 0.05 42.52%
DPS 0.34 0.43 0.42 0.42 0.41 0.47 0.73 -11.94%
NAPS 0.19 0.1311 0.1351 0.1682 0.0684 0.1116 0.0778 16.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.79 0.65 0.60 0.84 0.88 0.60 0.66 -
P/RPS 0.66 0.33 0.35 0.48 0.23 0.20 0.39 9.15%
P/EPS 42.64 6.71 20.52 12.45 5.09 10.06 91.19 -11.88%
EY 2.35 14.91 4.87 8.03 19.66 9.94 1.10 13.47%
DY 1.90 3.85 4.17 2.98 6.82 11.67 16.67 -30.34%
P/NAPS 0.94 0.86 0.75 0.84 0.88 0.36 0.56 9.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 22/11/12 23/11/11 22/11/10 29/10/09 14/11/08 15/11/07 -
Price 0.805 0.85 0.69 0.87 0.94 0.58 0.57 -
P/RPS 0.68 0.44 0.40 0.50 0.25 0.20 0.33 12.79%
P/EPS 43.45 8.77 23.60 12.90 5.43 9.73 78.75 -9.42%
EY 2.30 11.40 4.24 7.75 18.41 10.28 1.27 10.39%
DY 1.86 2.94 3.62 2.87 6.38 12.07 19.30 -32.26%
P/NAPS 0.96 1.12 0.86 0.87 0.94 0.35 0.49 11.84%

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