[HEXCARE] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -51.23%
YoY- -60.84%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 325,375 376,546 373,702 343,264 317,627 274,512 145,037 14.40%
PBT 4,373 25,913 11,609 10,152 22,854 11,883 -4,483 -
Tax -3,956 -3,882 -3,120 -1,995 -728 -2,229 -232 60.36%
NP 417 22,031 8,489 8,157 22,126 9,654 -4,715 -
-
NP to SH 417 22,031 8,906 6,605 16,867 8,633 -1,627 -
-
Tax Rate 90.46% 14.98% 26.88% 19.65% 3.19% 18.76% - -
Total Cost 324,958 354,515 365,213 335,107 295,501 264,858 149,752 13.76%
-
Net Worth 220,733 167,986 167,867 149,020 83,606 79,139 135,524 8.46%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,050 5,147 5,039 5,019 4,896 5,550 4,751 -2.62%
Div Payout % 971.22% 23.37% 56.59% 75.99% 29.03% 64.29% 0.00% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 220,733 167,986 167,867 149,020 83,606 79,139 135,524 8.46%
NOSH 256,666 212,641 202,249 201,379 98,624 79,139 78,793 21.73%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 0.13% 5.85% 2.27% 2.38% 6.97% 3.52% -3.25% -
ROE 0.19% 13.11% 5.31% 4.43% 20.17% 10.91% -1.20% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 126.77 177.08 184.77 170.46 379.91 346.87 184.07 -6.02%
EPS 0.16 10.36 4.40 3.28 20.17 10.91 -2.06 -
DPS 1.58 2.42 2.50 2.50 5.86 7.00 6.00 -19.92%
NAPS 0.86 0.79 0.83 0.74 1.00 1.00 1.72 -10.90%
Adjusted Per Share Value based on latest NOSH - 201,379
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 27.26 31.55 31.31 28.76 26.62 23.00 12.15 14.40%
EPS 0.03 1.85 0.75 0.55 1.41 0.72 -0.14 -
DPS 0.34 0.43 0.42 0.42 0.41 0.47 0.40 -2.66%
NAPS 0.185 0.1408 0.1407 0.1249 0.0701 0.0663 0.1136 8.45%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.77 0.70 0.69 0.82 1.17 0.62 0.63 -
P/RPS 0.61 0.40 0.37 0.48 0.31 0.18 0.34 10.22%
P/EPS 473.94 6.76 15.67 25.00 5.80 5.68 -30.51 -
EY 0.21 14.80 6.38 4.00 17.24 17.59 -3.28 -
DY 2.05 3.46 3.62 3.05 5.01 11.29 9.52 -22.56%
P/NAPS 0.90 0.89 0.83 1.11 1.17 0.62 0.37 15.95%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 27/02/13 24/02/12 28/02/11 22/01/10 26/02/09 25/02/08 -
Price 0.72 0.61 0.67 0.78 1.41 0.69 0.55 -
P/RPS 0.57 0.34 0.36 0.46 0.37 0.20 0.30 11.27%
P/EPS 443.17 5.89 15.22 23.78 6.99 6.33 -26.64 -
EY 0.23 16.98 6.57 4.20 14.31 15.81 -3.75 -
DY 2.19 3.97 3.73 3.21 4.15 10.14 10.91 -23.46%
P/NAPS 0.84 0.77 0.81 1.05 1.41 0.69 0.32 17.43%

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