[HEXCARE] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 82.59%
YoY- 630.61%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 373,702 343,264 317,627 274,512 145,037 121,389 123,328 20.28%
PBT 11,609 10,152 22,854 11,883 -4,483 8,209 14,465 -3.59%
Tax -3,120 -1,995 -728 -2,229 -232 -1,725 -3,076 0.23%
NP 8,489 8,157 22,126 9,654 -4,715 6,484 11,389 -4.77%
-
NP to SH 8,906 6,605 16,867 8,633 -1,627 6,779 11,363 -3.97%
-
Tax Rate 26.88% 19.65% 3.19% 18.76% - 21.01% 21.27% -
Total Cost 365,213 335,107 295,501 264,858 149,752 114,905 111,939 21.77%
-
Net Worth 167,867 149,020 83,606 79,139 135,524 78,895 74,000 14.62%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 5,039 5,019 4,896 5,550 4,751 11,780 20,764 -21.01%
Div Payout % 56.59% 75.99% 29.03% 64.29% 0.00% 173.78% 182.73% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 167,867 149,020 83,606 79,139 135,524 78,895 74,000 14.62%
NOSH 202,249 201,379 98,624 79,139 78,793 78,895 74,000 18.23%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 2.27% 2.38% 6.97% 3.52% -3.25% 5.34% 9.23% -
ROE 5.31% 4.43% 20.17% 10.91% -1.20% 8.59% 15.36% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 184.77 170.46 379.91 346.87 184.07 153.86 166.66 1.73%
EPS 4.40 3.28 20.17 10.91 -2.06 8.59 15.36 -18.80%
DPS 2.50 2.50 5.86 7.00 6.00 15.00 28.06 -33.15%
NAPS 0.83 0.74 1.00 1.00 1.72 1.00 1.00 -3.05%
Adjusted Per Share Value based on latest NOSH - 79,139
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 33.32 30.60 28.32 24.47 12.93 10.82 10.99 20.29%
EPS 0.79 0.59 1.50 0.77 -0.15 0.60 1.01 -4.01%
DPS 0.45 0.45 0.44 0.49 0.42 1.05 1.85 -20.98%
NAPS 0.1497 0.1329 0.0745 0.0706 0.1208 0.0703 0.066 14.61%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.69 0.82 1.17 0.62 0.63 0.99 0.98 -
P/RPS 0.37 0.48 0.31 0.18 0.34 0.64 0.59 -7.47%
P/EPS 15.67 25.00 5.80 5.68 -30.51 11.52 6.38 16.14%
EY 6.38 4.00 17.24 17.59 -3.28 8.68 15.67 -13.90%
DY 3.62 3.05 5.01 11.29 9.52 15.15 28.63 -29.14%
P/NAPS 0.83 1.11 1.17 0.62 0.37 0.99 0.98 -2.72%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 28/02/11 22/01/10 26/02/09 25/02/08 28/02/07 28/02/06 -
Price 0.67 0.78 1.41 0.69 0.55 0.95 1.00 -
P/RPS 0.36 0.46 0.37 0.20 0.30 0.62 0.60 -8.15%
P/EPS 15.22 23.78 6.99 6.33 -26.64 11.06 6.51 15.19%
EY 6.57 4.20 14.31 15.81 -3.75 9.04 15.36 -13.19%
DY 3.73 3.21 4.15 10.14 10.91 15.79 28.06 -28.54%
P/NAPS 0.81 1.05 1.41 0.69 0.32 0.95 1.00 -3.44%

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