[AHEALTH] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 14.48%
YoY- 6.87%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 282,719 283,468 280,396 281,112 259,239 258,436 252,804 7.71%
PBT 30,093 23,780 23,044 23,724 19,019 19,090 18,476 38.30%
Tax -5,543 -5,074 -5,370 -6,624 -3,911 -4,069 -4,098 22.23%
NP 24,550 18,705 17,674 17,100 15,108 15,021 14,378 42.71%
-
NP to SH 22,144 17,881 16,890 16,916 14,776 14,857 14,378 33.25%
-
Tax Rate 18.42% 21.34% 23.30% 27.92% 20.56% 21.31% 22.18% -
Total Cost 258,169 264,762 262,722 264,012 244,131 243,414 238,426 5.43%
-
Net Worth 162,669 150,676 148,499 146,965 142,437 140,974 139,432 10.79%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 14,805 - 7,874 - 7,121 4,999 7,496 57.22%
Div Payout % 66.86% - 46.63% - 48.20% 33.65% 52.14% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 162,669 150,676 148,499 146,965 142,437 140,974 139,432 10.79%
NOSH 74,962 74,963 74,999 74,982 74,967 74,986 74,963 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 8.68% 6.60% 6.30% 6.08% 5.83% 5.81% 5.69% -
ROE 13.61% 11.87% 11.37% 11.51% 10.37% 10.54% 10.31% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 377.15 378.14 373.86 374.90 345.80 344.64 337.24 7.71%
EPS 29.54 23.85 22.52 22.56 19.71 19.81 19.18 33.25%
DPS 19.75 0.00 10.50 0.00 9.50 6.67 10.00 57.21%
NAPS 2.17 2.01 1.98 1.96 1.90 1.88 1.86 10.79%
Adjusted Per Share Value based on latest NOSH - 74,982
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.29 39.39 38.96 39.06 36.02 35.91 35.13 7.72%
EPS 3.08 2.48 2.35 2.35 2.05 2.06 2.00 33.25%
DPS 2.06 0.00 1.09 0.00 0.99 0.69 1.04 57.52%
NAPS 0.226 0.2094 0.2064 0.2042 0.1979 0.1959 0.1937 10.79%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.87 1.77 1.40 1.24 1.30 1.69 1.70 -
P/RPS 0.50 0.47 0.37 0.33 0.38 0.49 0.50 0.00%
P/EPS 6.33 7.42 6.22 5.50 6.60 8.53 8.86 -20.03%
EY 15.80 13.48 16.09 18.19 15.16 11.72 11.28 25.11%
DY 10.56 0.00 7.50 0.00 7.31 3.94 5.88 47.59%
P/NAPS 0.86 0.88 0.71 0.63 0.68 0.90 0.91 -3.68%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 18/11/09 19/08/09 20/05/09 27/02/09 19/11/08 20/08/08 -
Price 2.05 1.84 1.60 1.38 1.19 1.69 1.70 -
P/RPS 0.54 0.49 0.43 0.37 0.34 0.49 0.50 5.24%
P/EPS 6.94 7.71 7.10 6.12 6.04 8.53 8.86 -14.98%
EY 14.41 12.96 14.08 16.35 16.56 11.72 11.28 17.68%
DY 9.63 0.00 6.56 0.00 7.98 3.94 5.88 38.81%
P/NAPS 0.94 0.92 0.81 0.70 0.63 0.90 0.91 2.17%

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