[HEXCARE] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -15.46%
YoY- 57.77%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 303,960 296,149 323,212 352,087 392,922 330,175 334,030 -1.55%
PBT 21,127 16,391 7,779 22,491 14,581 6,671 22,910 -1.34%
Tax -5,414 -6,258 -4,642 -3,865 -3,266 -2,014 -895 34.94%
NP 15,713 10,133 3,137 18,626 11,315 4,657 22,015 -5.46%
-
NP to SH 15,713 10,133 3,137 18,626 11,806 3,503 18,288 -2.49%
-
Tax Rate 25.63% 38.18% 59.67% 17.18% 22.40% 30.19% 3.91% -
Total Cost 288,247 286,016 320,075 333,461 381,607 325,518 312,015 -1.31%
-
Net Worth 232,108 218,090 189,004 167,699 159,651 141,373 0 -
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 6,864 7,968 4,050 5,147 5,039 5,019 4,896 5.78%
Div Payout % 43.69% 78.64% 129.10% 27.64% 42.69% 143.29% 26.77% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 232,108 218,090 189,004 167,699 159,651 141,373 0 -
NOSH 229,810 227,177 227,716 215,000 202,090 199,117 198,131 2.50%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 5.17% 3.42% 0.97% 5.29% 2.88% 1.41% 6.59% -
ROE 6.77% 4.65% 1.66% 11.11% 7.39% 2.48% 0.00% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 132.27 130.36 141.94 163.76 194.43 165.82 168.59 -3.95%
EPS 6.84 4.46 1.38 8.66 5.84 1.76 9.23 -4.86%
DPS 3.00 3.51 1.78 2.39 2.50 2.50 2.47 3.28%
NAPS 1.01 0.96 0.83 0.78 0.79 0.71 0.00 -
Adjusted Per Share Value based on latest NOSH - 215,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.10 26.40 28.81 31.39 35.03 29.44 29.78 -1.55%
EPS 1.40 0.90 0.28 1.66 1.05 0.31 1.63 -2.50%
DPS 0.61 0.71 0.36 0.46 0.45 0.45 0.44 5.59%
NAPS 0.2069 0.1944 0.1685 0.1495 0.1423 0.126 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.765 0.695 0.635 0.675 0.65 0.77 1.31 -
P/RPS 0.58 0.53 0.45 0.41 0.33 0.46 0.78 -4.81%
P/EPS 11.19 15.58 46.09 7.79 11.13 43.77 14.19 -3.87%
EY 8.94 6.42 2.17 12.83 8.99 2.28 7.05 4.03%
DY 3.92 5.05 2.80 3.55 3.85 3.25 1.89 12.91%
P/NAPS 0.76 0.72 0.77 0.87 0.82 1.08 0.00 -
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 20/05/15 21/05/14 23/05/13 29/05/12 27/05/11 27/05/10 -
Price 0.77 0.705 0.67 0.74 0.60 0.71 1.04 -
P/RPS 0.58 0.54 0.47 0.45 0.31 0.43 0.62 -1.10%
P/EPS 11.26 15.81 48.64 8.54 10.27 40.36 11.27 -0.01%
EY 8.88 6.33 2.06 11.71 9.74 2.48 8.88 0.00%
DY 3.90 4.98 2.65 3.24 4.17 3.52 2.38 8.57%
P/NAPS 0.76 0.73 0.81 0.95 0.76 1.00 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