[AHEALTH] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 3.02%
YoY- 3.6%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 416,321 421,122 425,436 398,604 403,481 409,608 416,504 -0.02%
PBT 40,065 42,940 48,788 42,349 43,241 47,320 49,308 -12.91%
Tax -10,093 -11,006 -12,252 -13,283 -15,017 -17,898 -23,960 -43.77%
NP 29,972 31,934 36,536 29,066 28,224 29,422 25,348 11.80%
-
NP to SH 29,873 31,850 36,452 29,012 28,162 29,364 25,280 11.76%
-
Tax Rate 25.19% 25.63% 25.11% 31.37% 34.73% 37.82% 48.59% -
Total Cost 386,349 389,188 388,900 369,538 375,257 380,186 391,156 -0.82%
-
Net Worth 224,893 223,081 225,949 216,495 208,033 206,128 205,353 6.24%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,997 7,498 - 15,932 7,496 11,243 - -
Div Payout % 16.73% 23.54% - 54.92% 26.62% 38.29% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 224,893 223,081 225,949 216,495 208,033 206,128 205,353 6.24%
NOSH 93,705 93,731 93,755 93,720 93,708 93,694 93,768 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.20% 7.58% 8.59% 7.29% 7.00% 7.18% 6.09% -
ROE 13.28% 14.28% 16.13% 13.40% 13.54% 14.25% 12.31% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 444.29 449.28 453.77 425.31 430.57 437.17 444.18 0.01%
EPS 31.88 33.98 38.88 30.96 30.05 31.34 26.96 11.81%
DPS 5.33 8.00 0.00 17.00 8.00 12.00 0.00 -
NAPS 2.40 2.38 2.41 2.31 2.22 2.20 2.19 6.28%
Adjusted Per Share Value based on latest NOSH - 93,752
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.85 58.52 59.12 55.39 56.07 56.92 57.88 -0.03%
EPS 4.15 4.43 5.07 4.03 3.91 4.08 3.51 11.80%
DPS 0.69 1.04 0.00 2.21 1.04 1.56 0.00 -
NAPS 0.3125 0.31 0.314 0.3008 0.2891 0.2864 0.2854 6.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.80 4.49 4.27 3.68 3.28 2.95 2.94 -
P/RPS 1.08 1.00 0.94 0.87 0.76 0.67 0.66 38.82%
P/EPS 15.06 13.21 10.98 11.89 10.91 9.41 10.91 23.95%
EY 6.64 7.57 9.11 8.41 9.16 10.62 9.17 -19.34%
DY 1.11 1.78 0.00 4.62 2.44 4.07 0.00 -
P/NAPS 2.00 1.89 1.77 1.59 1.48 1.34 1.34 30.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 22/05/13 27/02/13 21/11/12 15/08/12 23/05/12 -
Price 4.79 4.95 4.37 4.14 3.56 3.11 2.78 -
P/RPS 1.08 1.10 0.96 0.97 0.83 0.71 0.63 43.19%
P/EPS 15.03 14.57 11.24 13.37 11.85 9.92 10.31 28.53%
EY 6.66 6.86 8.90 7.48 8.44 10.08 9.70 -22.15%
DY 1.11 1.62 0.00 4.11 2.25 3.86 0.00 -
P/NAPS 2.00 2.08 1.81 1.79 1.60 1.41 1.27 35.32%

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