[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.17%
YoY- 47.09%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 363,610 371,288 313,718 315,018 309,302 310,136 282,719 18.31%
PBT 40,678 46,404 45,094 34,356 33,350 35,392 30,093 22.32%
Tax -9,114 -9,944 -6,754 -6,824 -7,416 -7,720 -5,543 39.43%
NP 31,564 36,460 38,340 27,532 25,934 27,672 24,550 18.29%
-
NP to SH 30,794 35,496 32,941 26,301 25,008 26,816 22,144 24.66%
-
Tax Rate 22.41% 21.43% 14.98% 19.86% 22.24% 21.81% 18.42% -
Total Cost 332,046 334,828 275,378 287,486 283,368 282,464 258,169 18.32%
-
Net Worth 189,272 190,200 182,745 169,615 166,844 169,474 162,669 10.65%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 10,306 - 12,183 4,997 7,498 - 14,805 -21.50%
Div Payout % 33.47% - 36.98% 19.00% 29.99% - 66.86% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 189,272 190,200 182,745 169,615 166,844 169,474 162,669 10.65%
NOSH 93,699 93,694 93,715 93,710 93,733 74,988 74,962 16.08%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.68% 9.82% 12.22% 8.74% 8.38% 8.92% 8.68% -
ROE 16.27% 18.66% 18.03% 15.51% 14.99% 15.82% 13.61% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 388.06 396.27 334.76 336.16 329.98 413.58 377.15 1.92%
EPS 32.86 37.88 35.15 28.07 26.68 35.76 29.54 7.37%
DPS 11.00 0.00 13.00 5.33 8.00 0.00 19.75 -32.37%
NAPS 2.02 2.03 1.95 1.81 1.78 2.26 2.17 -4.67%
Adjusted Per Share Value based on latest NOSH - 93,670
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.48 51.55 43.56 43.74 42.94 43.06 39.25 18.31%
EPS 4.28 4.93 4.57 3.65 3.47 3.72 3.07 24.87%
DPS 1.43 0.00 1.69 0.69 1.04 0.00 2.06 -21.65%
NAPS 0.2628 0.2641 0.2537 0.2355 0.2317 0.2353 0.2259 10.64%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.05 2.90 2.59 2.53 2.44 2.81 1.87 -
P/RPS 0.79 0.73 0.77 0.75 0.74 0.68 0.50 35.76%
P/EPS 9.28 7.65 7.37 9.01 9.15 7.86 6.33 29.14%
EY 10.78 13.06 13.57 11.09 10.93 12.73 15.80 -22.55%
DY 3.61 0.00 5.02 2.11 3.28 0.00 10.56 -51.20%
P/NAPS 1.51 1.43 1.33 1.40 1.37 1.24 0.86 45.69%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 19/05/11 24/02/11 23/11/10 18/08/10 19/05/10 23/02/10 -
Price 2.92 3.00 2.68 2.52 2.56 3.20 2.05 -
P/RPS 0.75 0.76 0.80 0.75 0.78 0.77 0.54 24.55%
P/EPS 8.88 7.92 7.62 8.98 9.60 8.95 6.94 17.91%
EY 11.26 12.63 13.12 11.14 10.42 11.18 14.41 -15.20%
DY 3.77 0.00 4.85 2.12 3.13 0.00 9.63 -46.57%
P/NAPS 1.45 1.48 1.37 1.39 1.44 1.42 0.94 33.60%

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