[AHEALTH] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 4.99%
YoY- -14.99%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 403,481 409,608 416,504 366,002 364,896 363,610 371,288 5.68%
PBT 43,241 47,320 49,308 35,778 35,285 40,678 46,404 -4.58%
Tax -15,017 -17,898 -23,960 -7,381 -8,078 -9,114 -9,944 31.52%
NP 28,224 29,422 25,348 28,397 27,206 31,564 36,460 -15.65%
-
NP to SH 28,162 29,364 25,280 28,004 26,672 30,794 35,496 -14.26%
-
Tax Rate 34.73% 37.82% 48.59% 20.63% 22.89% 22.41% 21.43% -
Total Cost 375,257 380,186 391,156 337,605 337,689 332,046 334,828 7.87%
-
Net Worth 208,033 206,128 205,353 199,598 190,269 189,272 190,200 6.13%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 7,496 11,243 - 14,524 6,873 10,306 - -
Div Payout % 26.62% 38.29% - 51.87% 25.77% 33.47% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 208,033 206,128 205,353 199,598 190,269 189,272 190,200 6.13%
NOSH 93,708 93,694 93,768 93,708 93,728 93,699 93,694 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.00% 7.18% 6.09% 7.76% 7.46% 8.68% 9.82% -
ROE 13.54% 14.25% 12.31% 14.03% 14.02% 16.27% 18.66% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 430.57 437.17 444.18 390.58 389.31 388.06 396.27 5.67%
EPS 30.05 31.34 26.96 29.88 28.47 32.86 37.88 -14.26%
DPS 8.00 12.00 0.00 15.50 7.33 11.00 0.00 -
NAPS 2.22 2.20 2.19 2.13 2.03 2.02 2.03 6.12%
Adjusted Per Share Value based on latest NOSH - 93,766
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 56.07 56.92 57.88 50.86 50.70 50.53 51.59 5.69%
EPS 3.91 4.08 3.51 3.89 3.71 4.28 4.93 -14.28%
DPS 1.04 1.56 0.00 2.02 0.96 1.43 0.00 -
NAPS 0.2891 0.2864 0.2854 0.2774 0.2644 0.263 0.2643 6.14%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.28 2.95 2.94 2.74 2.60 3.05 2.90 -
P/RPS 0.76 0.67 0.66 0.70 0.67 0.79 0.73 2.71%
P/EPS 10.91 9.41 10.91 9.17 9.14 9.28 7.65 26.61%
EY 9.16 10.62 9.17 10.91 10.94 10.78 13.06 -21.00%
DY 2.44 4.07 0.00 5.66 2.82 3.61 0.00 -
P/NAPS 1.48 1.34 1.34 1.29 1.28 1.51 1.43 2.31%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 23/05/12 23/02/12 15/11/11 19/08/11 19/05/11 -
Price 3.56 3.11 2.78 2.83 2.84 2.92 3.00 -
P/RPS 0.83 0.71 0.63 0.72 0.73 0.75 0.76 6.03%
P/EPS 11.85 9.92 10.31 9.47 9.98 8.88 7.92 30.72%
EY 8.44 10.08 9.70 10.56 10.02 11.26 12.63 -23.50%
DY 2.25 3.86 0.00 5.48 2.58 3.77 0.00 -
P/NAPS 1.60 1.41 1.27 1.33 1.40 1.45 1.48 5.31%

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