[AHEALTH] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -9.73%
YoY- -28.78%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 398,604 403,481 409,608 416,504 366,002 364,896 363,610 6.28%
PBT 42,349 43,241 47,320 49,308 35,778 35,285 40,678 2.70%
Tax -13,283 -15,017 -17,898 -23,960 -7,381 -8,078 -9,114 28.39%
NP 29,066 28,224 29,422 25,348 28,397 27,206 31,564 -5.32%
-
NP to SH 29,012 28,162 29,364 25,280 28,004 26,672 30,794 -3.87%
-
Tax Rate 31.37% 34.73% 37.82% 48.59% 20.63% 22.89% 22.41% -
Total Cost 369,538 375,257 380,186 391,156 337,605 337,689 332,046 7.35%
-
Net Worth 216,495 208,033 206,128 205,353 199,598 190,269 189,272 9.32%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 15,932 7,496 11,243 - 14,524 6,873 10,306 33.52%
Div Payout % 54.92% 26.62% 38.29% - 51.87% 25.77% 33.47% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 216,495 208,033 206,128 205,353 199,598 190,269 189,272 9.32%
NOSH 93,720 93,708 93,694 93,768 93,708 93,728 93,699 0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.29% 7.00% 7.18% 6.09% 7.76% 7.46% 8.68% -
ROE 13.40% 13.54% 14.25% 12.31% 14.03% 14.02% 16.27% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 425.31 430.57 437.17 444.18 390.58 389.31 388.06 6.27%
EPS 30.96 30.05 31.34 26.96 29.88 28.47 32.86 -3.87%
DPS 17.00 8.00 12.00 0.00 15.50 7.33 11.00 33.49%
NAPS 2.31 2.22 2.20 2.19 2.13 2.03 2.02 9.31%
Adjusted Per Share Value based on latest NOSH - 93,768
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 55.39 56.07 56.92 57.88 50.86 50.70 50.53 6.28%
EPS 4.03 3.91 4.08 3.51 3.89 3.71 4.28 -3.91%
DPS 2.21 1.04 1.56 0.00 2.02 0.96 1.43 33.49%
NAPS 0.3008 0.2891 0.2864 0.2854 0.2774 0.2644 0.263 9.32%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.68 3.28 2.95 2.94 2.74 2.60 3.05 -
P/RPS 0.87 0.76 0.67 0.66 0.70 0.67 0.79 6.61%
P/EPS 11.89 10.91 9.41 10.91 9.17 9.14 9.28 17.87%
EY 8.41 9.16 10.62 9.17 10.91 10.94 10.78 -15.19%
DY 4.62 2.44 4.07 0.00 5.66 2.82 3.61 17.78%
P/NAPS 1.59 1.48 1.34 1.34 1.29 1.28 1.51 3.48%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 15/08/12 23/05/12 23/02/12 15/11/11 19/08/11 -
Price 4.14 3.56 3.11 2.78 2.83 2.84 2.92 -
P/RPS 0.97 0.83 0.71 0.63 0.72 0.73 0.75 18.61%
P/EPS 13.37 11.85 9.92 10.31 9.47 9.98 8.88 31.20%
EY 7.48 8.44 10.08 9.70 10.56 10.02 11.26 -23.77%
DY 4.11 2.25 3.86 0.00 5.48 2.58 3.77 5.89%
P/NAPS 1.79 1.60 1.41 1.27 1.33 1.40 1.45 15.00%

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