[HEXCARE] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -3.48%
YoY- -30.75%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 334,030 304,627 157,556 125,600 122,610 115,689 101,369 21.97%
PBT 22,910 14,821 -3,558 7,544 12,176 13,942 10,531 13.82%
Tax -895 -1,508 -1,142 -1,527 -2,859 -3,300 -2,599 -16.27%
NP 22,015 13,313 -4,700 6,017 9,317 10,642 7,932 18.53%
-
NP to SH 18,288 9,941 -1,654 6,543 9,449 10,642 7,932 14.93%
-
Tax Rate 3.91% 10.17% - 20.24% 23.48% 23.67% 24.68% -
Total Cost 312,015 291,314 162,256 119,583 113,293 105,047 93,437 22.24%
-
Net Worth 0 80,238 136,022 100,572 108,635 81,986 72,434 -
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 4,896 5,550 - 16,531 14,205 11,106 8,931 -9.52%
Div Payout % 26.77% 55.83% - 252.66% 150.33% 104.37% 112.60% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 0 80,238 136,022 100,572 108,635 81,986 72,434 -
NOSH 198,131 80,238 79,545 79,191 78,154 65,589 44,990 28.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 6.59% 4.37% -2.98% 4.79% 7.60% 9.20% 7.82% -
ROE 0.00% 12.39% -1.22% 6.51% 8.70% 12.98% 10.95% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 168.59 379.65 198.07 158.60 156.88 176.38 225.31 -4.71%
EPS 9.23 12.39 -2.08 8.26 12.09 16.23 17.63 -10.21%
DPS 2.47 7.00 0.00 21.00 18.18 16.93 20.00 -29.42%
NAPS 0.00 1.00 1.71 1.27 1.39 1.25 1.61 -
Adjusted Per Share Value based on latest NOSH - 79,191
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 32.91 30.01 15.52 12.37 12.08 11.40 9.99 21.97%
EPS 1.80 0.98 -0.16 0.64 0.93 1.05 0.78 14.94%
DPS 0.48 0.55 0.00 1.63 1.40 1.09 0.88 -9.60%
NAPS 0.00 0.0791 0.134 0.0991 0.107 0.0808 0.0714 -
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.31 0.68 0.60 0.96 1.00 0.95 1.24 -
P/RPS 0.78 0.18 0.30 0.61 0.64 0.54 0.55 5.99%
P/EPS 14.19 5.49 -28.86 11.62 8.27 5.86 7.03 12.41%
EY 7.05 18.22 -3.47 8.61 12.09 17.08 14.22 -11.03%
DY 1.89 10.29 0.00 21.88 18.18 17.82 16.13 -30.03%
P/NAPS 0.00 0.68 0.35 0.76 0.72 0.76 0.77 -
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 26/05/09 09/05/08 31/05/07 10/05/06 20/04/05 24/05/04 -
Price 1.04 0.79 0.65 0.87 1.01 0.97 1.12 -
P/RPS 0.62 0.21 0.33 0.55 0.64 0.55 0.50 3.64%
P/EPS 11.27 6.38 -31.26 10.53 8.35 5.98 6.35 10.02%
EY 8.88 15.68 -3.20 9.50 11.97 16.73 15.74 -9.09%
DY 2.38 8.86 0.00 24.14 18.00 17.46 17.86 -28.52%
P/NAPS 0.00 0.79 0.38 0.69 0.73 0.78 0.70 -

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