[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -13.39%
YoY- 1.41%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 409,608 416,504 366,002 364,896 363,610 371,288 313,718 19.47%
PBT 47,320 49,308 35,778 35,285 40,678 46,404 45,094 3.26%
Tax -17,898 -23,960 -7,381 -8,078 -9,114 -9,944 -6,754 91.61%
NP 29,422 25,348 28,397 27,206 31,564 36,460 38,340 -16.19%
-
NP to SH 29,364 25,280 28,004 26,672 30,794 35,496 32,941 -7.38%
-
Tax Rate 37.82% 48.59% 20.63% 22.89% 22.41% 21.43% 14.98% -
Total Cost 380,186 391,156 337,605 337,689 332,046 334,828 275,378 24.01%
-
Net Worth 206,128 205,353 199,598 190,269 189,272 190,200 182,745 8.36%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 11,243 - 14,524 6,873 10,306 - 12,183 -5.21%
Div Payout % 38.29% - 51.87% 25.77% 33.47% - 36.98% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 206,128 205,353 199,598 190,269 189,272 190,200 182,745 8.36%
NOSH 93,694 93,768 93,708 93,728 93,699 93,694 93,715 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.18% 6.09% 7.76% 7.46% 8.68% 9.82% 12.22% -
ROE 14.25% 12.31% 14.03% 14.02% 16.27% 18.66% 18.03% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 437.17 444.18 390.58 389.31 388.06 396.27 334.76 19.49%
EPS 31.34 26.96 29.88 28.47 32.86 37.88 35.15 -7.36%
DPS 12.00 0.00 15.50 7.33 11.00 0.00 13.00 -5.20%
NAPS 2.20 2.19 2.13 2.03 2.02 2.03 1.95 8.38%
Adjusted Per Share Value based on latest NOSH - 93,638
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 56.92 57.88 50.86 50.70 50.53 51.59 43.59 19.48%
EPS 4.08 3.51 3.89 3.71 4.28 4.93 4.58 -7.42%
DPS 1.56 0.00 2.02 0.96 1.43 0.00 1.69 -5.20%
NAPS 0.2864 0.2854 0.2774 0.2644 0.263 0.2643 0.2539 8.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.95 2.94 2.74 2.60 3.05 2.90 2.59 -
P/RPS 0.67 0.66 0.70 0.67 0.79 0.73 0.77 -8.86%
P/EPS 9.41 10.91 9.17 9.14 9.28 7.65 7.37 17.70%
EY 10.62 9.17 10.91 10.94 10.78 13.06 13.57 -15.08%
DY 4.07 0.00 5.66 2.82 3.61 0.00 5.02 -13.06%
P/NAPS 1.34 1.34 1.29 1.28 1.51 1.43 1.33 0.50%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 23/05/12 23/02/12 15/11/11 19/08/11 19/05/11 24/02/11 -
Price 3.11 2.78 2.83 2.84 2.92 3.00 2.68 -
P/RPS 0.71 0.63 0.72 0.73 0.75 0.76 0.80 -7.65%
P/EPS 9.92 10.31 9.47 9.98 8.88 7.92 7.62 19.24%
EY 10.08 9.70 10.56 10.02 11.26 12.63 13.12 -16.12%
DY 3.86 0.00 5.48 2.58 3.77 0.00 4.85 -14.13%
P/NAPS 1.41 1.27 1.33 1.40 1.45 1.48 1.37 1.93%

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