[HEXCARE] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
10-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -16.84%
YoY- -11.21%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 304,627 157,556 125,600 122,610 115,689 101,369 85,254 23.62%
PBT 14,821 -3,558 7,544 12,176 13,942 10,531 8,730 9.21%
Tax -1,508 -1,142 -1,527 -2,859 -3,300 -2,599 -2,489 -8.00%
NP 13,313 -4,700 6,017 9,317 10,642 7,932 6,241 13.44%
-
NP to SH 9,941 -1,654 6,543 9,449 10,642 7,932 6,241 8.06%
-
Tax Rate 10.17% - 20.24% 23.48% 23.67% 24.68% 28.51% -
Total Cost 291,314 162,256 119,583 113,293 105,047 93,437 79,013 24.26%
-
Net Worth 80,238 136,022 100,572 108,635 81,986 72,434 69,832 2.33%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 5,550 - 16,531 14,205 11,106 8,931 7,418 -4.71%
Div Payout % 55.83% - 252.66% 150.33% 104.37% 112.60% 118.87% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 80,238 136,022 100,572 108,635 81,986 72,434 69,832 2.33%
NOSH 80,238 79,545 79,191 78,154 65,589 44,990 44,197 10.43%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 4.37% -2.98% 4.79% 7.60% 9.20% 7.82% 7.32% -
ROE 12.39% -1.22% 6.51% 8.70% 12.98% 10.95% 8.94% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 379.65 198.07 158.60 156.88 176.38 225.31 192.89 11.93%
EPS 12.39 -2.08 8.26 12.09 16.23 17.63 14.12 -2.15%
DPS 7.00 0.00 21.00 18.18 16.93 20.00 16.79 -13.55%
NAPS 1.00 1.71 1.27 1.39 1.25 1.61 1.58 -7.33%
Adjusted Per Share Value based on latest NOSH - 78,154
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 30.01 15.52 12.37 12.08 11.40 9.99 8.40 23.61%
EPS 0.98 -0.16 0.64 0.93 1.05 0.78 0.61 8.21%
DPS 0.55 0.00 1.63 1.40 1.09 0.88 0.73 -4.60%
NAPS 0.0791 0.134 0.0991 0.107 0.0808 0.0714 0.0688 2.35%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.68 0.60 0.96 1.00 0.95 1.24 0.84 -
P/RPS 0.18 0.30 0.61 0.64 0.54 0.55 0.44 -13.82%
P/EPS 5.49 -28.86 11.62 8.27 5.86 7.03 5.95 -1.33%
EY 18.22 -3.47 8.61 12.09 17.08 14.22 16.81 1.35%
DY 10.29 0.00 21.88 18.18 17.82 16.13 19.98 -10.46%
P/NAPS 0.68 0.35 0.76 0.72 0.76 0.77 0.53 4.23%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 09/05/08 31/05/07 10/05/06 20/04/05 24/05/04 24/04/03 -
Price 0.79 0.65 0.87 1.01 0.97 1.12 0.90 -
P/RPS 0.21 0.33 0.55 0.64 0.55 0.50 0.47 -12.55%
P/EPS 6.38 -31.26 10.53 8.35 5.98 6.35 6.37 0.02%
EY 15.68 -3.20 9.50 11.97 16.73 15.74 15.69 -0.01%
DY 8.86 0.00 24.14 18.00 17.46 17.86 18.65 -11.65%
P/NAPS 0.79 0.38 0.69 0.73 0.78 0.70 0.57 5.58%

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