[AHEALTH] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 21.1%
YoY- 58.52%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 313,718 315,018 309,302 310,136 282,719 283,468 280,396 7.75%
PBT 45,094 34,356 33,350 35,392 30,093 23,780 23,044 56.25%
Tax -6,754 -6,824 -7,416 -7,720 -5,543 -5,074 -5,370 16.46%
NP 38,340 27,532 25,934 27,672 24,550 18,705 17,674 67.33%
-
NP to SH 32,941 26,301 25,008 26,816 22,144 17,881 16,890 55.91%
-
Tax Rate 14.98% 19.86% 22.24% 21.81% 18.42% 21.34% 23.30% -
Total Cost 275,378 287,486 283,368 282,464 258,169 264,762 262,722 3.17%
-
Net Worth 182,745 169,615 166,844 169,474 162,669 150,676 148,499 14.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 12,183 4,997 7,498 - 14,805 - 7,874 33.66%
Div Payout % 36.98% 19.00% 29.99% - 66.86% - 46.63% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 182,745 169,615 166,844 169,474 162,669 150,676 148,499 14.79%
NOSH 93,715 93,710 93,733 74,988 74,962 74,963 74,999 15.96%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.22% 8.74% 8.38% 8.92% 8.68% 6.60% 6.30% -
ROE 18.03% 15.51% 14.99% 15.82% 13.61% 11.87% 11.37% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 334.76 336.16 329.98 413.58 377.15 378.14 373.86 -7.08%
EPS 35.15 28.07 26.68 35.76 29.54 23.85 22.52 34.44%
DPS 13.00 5.33 8.00 0.00 19.75 0.00 10.50 15.25%
NAPS 1.95 1.81 1.78 2.26 2.17 2.01 1.98 -1.00%
Adjusted Per Share Value based on latest NOSH - 74,988
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.56 43.74 42.94 43.06 39.25 39.36 38.93 7.75%
EPS 4.57 3.65 3.47 3.72 3.07 2.48 2.35 55.61%
DPS 1.69 0.69 1.04 0.00 2.06 0.00 1.09 33.85%
NAPS 0.2537 0.2355 0.2317 0.2353 0.2259 0.2092 0.2062 14.77%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.59 2.53 2.44 2.81 1.87 1.77 1.40 -
P/RPS 0.77 0.75 0.74 0.68 0.50 0.47 0.37 62.78%
P/EPS 7.37 9.01 9.15 7.86 6.33 7.42 6.22 11.93%
EY 13.57 11.09 10.93 12.73 15.80 13.48 16.09 -10.70%
DY 5.02 2.11 3.28 0.00 10.56 0.00 7.50 -23.42%
P/NAPS 1.33 1.40 1.37 1.24 0.86 0.88 0.71 51.78%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 18/08/10 19/05/10 23/02/10 18/11/09 19/08/09 -
Price 2.68 2.52 2.56 3.20 2.05 1.84 1.60 -
P/RPS 0.80 0.75 0.78 0.77 0.54 0.49 0.43 51.09%
P/EPS 7.62 8.98 9.60 8.95 6.94 7.71 7.10 4.81%
EY 13.12 11.14 10.42 11.18 14.41 12.96 14.08 -4.58%
DY 4.85 2.12 3.13 0.00 9.63 0.00 6.56 -18.19%
P/NAPS 1.37 1.39 1.44 1.42 0.94 0.92 0.81 41.82%

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