[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -4.09%
YoY- 5.59%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 421,122 425,436 398,604 403,481 409,608 416,504 366,002 9.81%
PBT 42,940 48,788 42,349 43,241 47,320 49,308 35,778 12.94%
Tax -11,006 -12,252 -13,283 -15,017 -17,898 -23,960 -7,381 30.55%
NP 31,934 36,536 29,066 28,224 29,422 25,348 28,397 8.14%
-
NP to SH 31,850 36,452 29,012 28,162 29,364 25,280 28,004 8.96%
-
Tax Rate 25.63% 25.11% 31.37% 34.73% 37.82% 48.59% 20.63% -
Total Cost 389,188 388,900 369,538 375,257 380,186 391,156 337,605 9.95%
-
Net Worth 223,081 225,949 216,495 208,033 206,128 205,353 199,598 7.70%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 7,498 - 15,932 7,496 11,243 - 14,524 -35.67%
Div Payout % 23.54% - 54.92% 26.62% 38.29% - 51.87% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 223,081 225,949 216,495 208,033 206,128 205,353 199,598 7.70%
NOSH 93,731 93,755 93,720 93,708 93,694 93,768 93,708 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.58% 8.59% 7.29% 7.00% 7.18% 6.09% 7.76% -
ROE 14.28% 16.13% 13.40% 13.54% 14.25% 12.31% 14.03% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 449.28 453.77 425.31 430.57 437.17 444.18 390.58 9.79%
EPS 33.98 38.88 30.96 30.05 31.34 26.96 29.88 8.95%
DPS 8.00 0.00 17.00 8.00 12.00 0.00 15.50 -35.68%
NAPS 2.38 2.41 2.31 2.22 2.20 2.19 2.13 7.68%
Adjusted Per Share Value based on latest NOSH - 93,740
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 58.47 59.07 55.34 56.02 56.87 57.83 50.82 9.80%
EPS 4.42 5.06 4.03 3.91 4.08 3.51 3.89 8.89%
DPS 1.04 0.00 2.21 1.04 1.56 0.00 2.02 -35.78%
NAPS 0.3097 0.3137 0.3006 0.2888 0.2862 0.2851 0.2771 7.70%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.49 4.27 3.68 3.28 2.95 2.94 2.74 -
P/RPS 1.00 0.94 0.87 0.76 0.67 0.66 0.70 26.87%
P/EPS 13.21 10.98 11.89 10.91 9.41 10.91 9.17 27.58%
EY 7.57 9.11 8.41 9.16 10.62 9.17 10.91 -21.64%
DY 1.78 0.00 4.62 2.44 4.07 0.00 5.66 -53.78%
P/NAPS 1.89 1.77 1.59 1.48 1.34 1.34 1.29 29.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 22/05/13 27/02/13 21/11/12 15/08/12 23/05/12 23/02/12 -
Price 4.95 4.37 4.14 3.56 3.11 2.78 2.83 -
P/RPS 1.10 0.96 0.97 0.83 0.71 0.63 0.72 32.68%
P/EPS 14.57 11.24 13.37 11.85 9.92 10.31 9.47 33.30%
EY 6.86 8.90 7.48 8.44 10.08 9.70 10.56 -25.01%
DY 1.62 0.00 4.11 2.25 3.86 0.00 5.48 -55.65%
P/NAPS 2.08 1.81 1.79 1.60 1.41 1.27 1.33 34.76%

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