[HEXCARE] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
24-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -6.54%
YoY- -33.42%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 122,610 115,689 101,369 85,254 78,856 88,005 84,611 6.37%
PBT 12,176 13,942 10,531 8,730 13,044 15,620 15,285 -3.71%
Tax -2,859 -3,300 -2,599 -2,489 -3,671 -4,767 -1,821 7.80%
NP 9,317 10,642 7,932 6,241 9,373 10,853 13,464 -5.94%
-
NP to SH 9,449 10,642 7,932 6,241 9,373 10,853 13,464 -5.72%
-
Tax Rate 23.48% 23.67% 24.68% 28.51% 28.14% 30.52% 11.91% -
Total Cost 113,293 105,047 93,437 79,013 69,483 77,152 71,147 8.05%
-
Net Worth 108,635 81,986 72,434 69,832 69,461 67,144 60,302 10.30%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 14,205 11,106 8,931 7,418 8,682 4,304 - -
Div Payout % 150.33% 104.37% 112.60% 118.87% 92.63% 39.66% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 108,635 81,986 72,434 69,832 69,461 67,144 60,302 10.30%
NOSH 78,154 65,589 44,990 44,197 43,686 43,041 30,151 17.19%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 7.60% 9.20% 7.82% 7.32% 11.89% 12.33% 15.91% -
ROE 8.70% 12.98% 10.95% 8.94% 13.49% 16.16% 22.33% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 156.88 176.38 225.31 192.89 180.51 204.47 280.62 -9.23%
EPS 12.09 16.23 17.63 14.12 21.46 25.22 44.65 -19.55%
DPS 18.18 16.93 20.00 16.79 20.00 10.00 0.00 -
NAPS 1.39 1.25 1.61 1.58 1.59 1.56 2.00 -5.88%
Adjusted Per Share Value based on latest NOSH - 44,197
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 12.08 11.40 9.99 8.40 7.77 8.67 8.34 6.36%
EPS 0.93 1.05 0.78 0.61 0.92 1.07 1.33 -5.78%
DPS 1.40 1.09 0.88 0.73 0.86 0.42 0.00 -
NAPS 0.107 0.0808 0.0714 0.0688 0.0684 0.0662 0.0594 10.30%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 1.00 0.95 1.24 0.84 1.08 0.94 2.29 -
P/RPS 0.64 0.54 0.55 0.44 0.60 0.46 0.82 -4.04%
P/EPS 8.27 5.86 7.03 5.95 5.03 3.73 5.13 8.28%
EY 12.09 17.08 14.22 16.81 19.87 26.82 19.50 -7.65%
DY 18.18 17.82 16.13 19.98 18.52 10.64 0.00 -
P/NAPS 0.72 0.76 0.77 0.53 0.68 0.60 1.15 -7.50%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 10/05/06 20/04/05 24/05/04 24/04/03 26/04/02 11/04/01 - -
Price 1.01 0.97 1.12 0.90 1.15 0.88 0.00 -
P/RPS 0.64 0.55 0.50 0.47 0.64 0.43 0.00 -
P/EPS 8.35 5.98 6.35 6.37 5.36 3.49 0.00 -
EY 11.97 16.73 15.74 15.69 18.66 28.65 0.00 -
DY 18.00 17.46 17.86 18.65 17.39 11.36 0.00 -
P/NAPS 0.73 0.78 0.70 0.57 0.72 0.56 0.00 -

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