[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -6.21%
YoY- 6.07%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 506,840 523,708 418,451 416,321 421,122 425,436 398,604 17.42%
PBT 45,344 50,488 40,615 40,065 42,940 48,788 42,349 4.67%
Tax -11,300 -12,616 -10,493 -10,093 -11,006 -12,252 -13,283 -10.24%
NP 34,044 37,872 30,122 29,972 31,934 36,536 29,066 11.14%
-
NP to SH 34,044 37,872 30,123 29,873 31,850 36,452 29,012 11.28%
-
Tax Rate 24.92% 24.99% 25.84% 25.19% 25.63% 25.11% 31.37% -
Total Cost 472,796 485,836 388,329 386,349 389,188 388,900 369,538 17.90%
-
Net Worth 246,006 244,601 235,264 224,893 223,081 225,949 216,495 8.91%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 8,200 - 9,373 4,997 7,498 - 15,932 -35.85%
Div Payout % 24.09% - 31.12% 16.73% 23.54% - 54.92% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 246,006 244,601 235,264 224,893 223,081 225,949 216,495 8.91%
NOSH 117,146 93,717 93,730 93,705 93,731 93,755 93,720 16.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.72% 7.23% 7.20% 7.20% 7.58% 8.59% 7.29% -
ROE 13.84% 15.48% 12.80% 13.28% 14.28% 16.13% 13.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 432.66 558.82 446.44 444.29 449.28 453.77 425.31 1.15%
EPS 28.96 40.28 25.63 31.88 33.98 38.88 30.96 -4.36%
DPS 7.00 0.00 10.00 5.33 8.00 0.00 17.00 -44.74%
NAPS 2.10 2.61 2.51 2.40 2.38 2.41 2.31 -6.17%
Adjusted Per Share Value based on latest NOSH - 93,762
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 70.43 72.77 58.15 57.85 58.52 59.12 55.39 17.41%
EPS 4.73 5.26 4.19 4.15 4.43 5.07 4.03 11.30%
DPS 1.14 0.00 1.30 0.69 1.04 0.00 2.21 -35.75%
NAPS 0.3418 0.3399 0.3269 0.3125 0.31 0.314 0.3008 8.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.80 4.60 4.50 4.80 4.49 4.27 3.68 -
P/RPS 0.88 0.82 1.01 1.08 1.00 0.94 0.87 0.76%
P/EPS 13.08 11.38 14.00 15.06 13.21 10.98 11.89 6.58%
EY 7.65 8.79 7.14 6.64 7.57 9.11 8.41 -6.13%
DY 1.84 0.00 2.22 1.11 1.78 0.00 4.62 -45.95%
P/NAPS 1.81 1.76 1.79 2.00 1.89 1.77 1.59 9.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 26/02/14 20/11/13 21/08/13 22/05/13 27/02/13 -
Price 3.85 4.80 4.40 4.79 4.95 4.37 4.14 -
P/RPS 0.89 0.86 0.99 1.08 1.10 0.96 0.97 -5.59%
P/EPS 13.25 11.88 13.69 15.03 14.57 11.24 13.37 -0.60%
EY 7.55 8.42 7.30 6.66 6.86 8.90 7.48 0.62%
DY 1.82 0.00 2.27 1.11 1.62 0.00 4.11 -41.98%
P/NAPS 1.83 1.84 1.75 2.00 2.08 1.81 1.79 1.48%

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