[AHEALTH] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -4.31%
YoY- 9.05%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 528,686 560,256 499,237 501,242 506,840 523,708 418,451 16.91%
PBT 41,912 47,520 45,624 43,937 45,344 50,488 40,615 2.12%
Tax -11,816 -13,736 -11,647 -11,361 -11,300 -12,616 -10,493 8.26%
NP 30,096 33,784 33,977 32,576 34,044 37,872 30,122 -0.05%
-
NP to SH 30,098 33,784 33,977 32,576 34,044 37,872 30,123 -0.05%
-
Tax Rate 28.19% 28.91% 25.53% 25.86% 24.92% 24.99% 25.84% -
Total Cost 498,590 526,472 465,260 468,666 472,796 485,836 388,329 18.18%
-
Net Worth 268,264 268,264 260,064 249,520 246,006 244,601 235,264 9.17%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 11,714 - 11,128 5,466 8,200 - 9,373 16.07%
Div Payout % 38.92% - 32.75% 16.78% 24.09% - 31.12% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 268,264 268,264 260,064 249,520 246,006 244,601 235,264 9.17%
NOSH 117,146 117,146 117,146 117,146 117,146 93,717 93,730 16.07%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.69% 6.03% 6.81% 6.50% 6.72% 7.23% 7.20% -
ROE 11.22% 12.59% 13.06% 13.06% 13.84% 15.48% 12.80% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 451.31 478.25 426.17 427.88 432.66 558.82 446.44 0.72%
EPS 25.70 28.84 28.91 27.71 28.96 40.28 25.63 0.18%
DPS 10.00 0.00 9.50 4.67 7.00 0.00 10.00 0.00%
NAPS 2.29 2.29 2.22 2.13 2.10 2.61 2.51 -5.94%
Adjusted Per Share Value based on latest NOSH - 117,146
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 73.40 77.79 69.32 69.59 70.37 72.71 58.10 16.91%
EPS 4.18 4.69 4.72 4.52 4.73 5.26 4.18 0.00%
DPS 1.63 0.00 1.55 0.76 1.14 0.00 1.30 16.32%
NAPS 0.3725 0.3725 0.3611 0.3464 0.3416 0.3396 0.3266 9.18%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.02 3.90 3.58 3.86 3.80 4.60 4.50 -
P/RPS 0.89 0.82 0.84 0.90 0.88 0.82 1.01 -8.10%
P/EPS 15.65 13.52 12.34 13.88 13.08 11.38 14.00 7.73%
EY 6.39 7.39 8.10 7.20 7.65 8.79 7.14 -7.15%
DY 2.49 0.00 2.65 1.21 1.84 0.00 2.22 7.97%
P/NAPS 1.76 1.70 1.61 1.81 1.81 1.76 1.79 -1.12%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 20/05/15 25/02/15 18/11/14 20/08/14 21/05/14 26/02/14 -
Price 3.95 3.95 3.64 3.70 3.85 4.80 4.40 -
P/RPS 0.88 0.83 0.85 0.86 0.89 0.86 0.99 -7.57%
P/EPS 15.37 13.70 12.55 13.31 13.25 11.88 13.69 8.04%
EY 6.50 7.30 7.97 7.52 7.55 8.42 7.30 -7.46%
DY 2.53 0.00 2.61 1.26 1.82 0.00 2.27 7.51%
P/NAPS 1.72 1.72 1.64 1.74 1.83 1.84 1.75 -1.14%

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