[AHEALTH] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 4.3%
YoY- 12.79%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 523,481 528,686 560,256 499,237 501,242 506,840 523,708 -0.02%
PBT 38,236 41,912 47,520 45,624 43,937 45,344 50,488 -16.90%
Tax -10,988 -11,816 -13,736 -11,647 -11,361 -11,300 -12,616 -8.79%
NP 27,248 30,096 33,784 33,977 32,576 34,044 37,872 -19.69%
-
NP to SH 27,240 30,098 33,784 33,977 32,576 34,044 37,872 -19.70%
-
Tax Rate 28.74% 28.19% 28.91% 25.53% 25.86% 24.92% 24.99% -
Total Cost 496,233 498,590 526,472 465,260 468,666 472,796 485,836 1.42%
-
Net Worth 274,121 268,264 268,264 260,064 249,520 246,006 244,601 7.88%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 11,714 - 11,128 5,466 8,200 - -
Div Payout % - 38.92% - 32.75% 16.78% 24.09% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 274,121 268,264 268,264 260,064 249,520 246,006 244,601 7.88%
NOSH 117,146 117,146 117,146 117,146 117,146 117,146 93,717 16.02%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.21% 5.69% 6.03% 6.81% 6.50% 6.72% 7.23% -
ROE 9.94% 11.22% 12.59% 13.06% 13.06% 13.84% 15.48% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 446.86 451.31 478.25 426.17 427.88 432.66 558.82 -13.83%
EPS 23.25 25.70 28.84 28.91 27.71 28.96 40.28 -30.65%
DPS 0.00 10.00 0.00 9.50 4.67 7.00 0.00 -
NAPS 2.34 2.29 2.29 2.22 2.13 2.10 2.61 -7.01%
Adjusted Per Share Value based on latest NOSH - 117,146
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 72.68 73.40 77.79 69.32 69.59 70.37 72.71 -0.02%
EPS 3.78 4.18 4.69 4.72 4.52 4.73 5.26 -19.75%
DPS 0.00 1.63 0.00 1.55 0.76 1.14 0.00 -
NAPS 0.3806 0.3725 0.3725 0.3611 0.3464 0.3416 0.3396 7.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 3.95 4.02 3.90 3.58 3.86 3.80 4.60 -
P/RPS 0.88 0.89 0.82 0.84 0.90 0.88 0.82 4.81%
P/EPS 16.99 15.65 13.52 12.34 13.88 13.08 11.38 30.59%
EY 5.89 6.39 7.39 8.10 7.20 7.65 8.79 -23.40%
DY 0.00 2.49 0.00 2.65 1.21 1.84 0.00 -
P/NAPS 1.69 1.76 1.70 1.61 1.81 1.81 1.76 -2.66%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 19/08/15 20/05/15 25/02/15 18/11/14 20/08/14 21/05/14 -
Price 3.70 3.95 3.95 3.64 3.70 3.85 4.80 -
P/RPS 0.83 0.88 0.83 0.85 0.86 0.89 0.86 -2.33%
P/EPS 15.91 15.37 13.70 12.55 13.31 13.25 11.88 21.47%
EY 6.28 6.50 7.30 7.97 7.52 7.55 8.42 -17.74%
DY 0.00 2.53 0.00 2.61 1.26 1.82 0.00 -
P/NAPS 1.58 1.72 1.72 1.64 1.74 1.83 1.84 -9.64%

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