[AHEALTH] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 132.31%
YoY- -4.64%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 106,359 398,604 302,611 204,804 104,126 366,002 273,672 -46.71%
PBT 12,197 42,349 32,431 23,660 12,327 35,778 26,464 -40.30%
Tax -3,063 -13,283 -11,263 -8,949 -5,990 -7,381 -6,059 -36.51%
NP 9,134 29,066 21,168 14,711 6,337 28,397 20,405 -41.45%
-
NP to SH 9,113 29,012 21,122 14,682 6,320 28,004 20,004 -40.76%
-
Tax Rate 25.11% 31.37% 34.73% 37.82% 48.59% 20.63% 22.90% -
Total Cost 97,225 369,538 281,443 190,093 97,789 337,605 253,267 -47.14%
-
Net Worth 225,949 216,495 208,033 206,128 205,353 199,598 190,269 12.12%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 15,932 5,622 5,621 - 14,524 5,155 -
Div Payout % - 54.92% 26.62% 38.29% - 51.87% 25.77% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 225,949 216,495 208,033 206,128 205,353 199,598 190,269 12.12%
NOSH 93,755 93,720 93,708 93,694 93,768 93,708 93,728 0.01%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 8.59% 7.29% 7.00% 7.18% 6.09% 7.76% 7.46% -
ROE 4.03% 13.40% 10.15% 7.12% 3.08% 14.03% 10.51% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 113.44 425.31 322.93 218.59 111.05 390.58 291.98 -46.72%
EPS 9.72 30.96 22.54 15.67 6.74 29.88 21.35 -40.79%
DPS 0.00 17.00 6.00 6.00 0.00 15.50 5.50 -
NAPS 2.41 2.31 2.22 2.20 2.19 2.13 2.03 12.10%
Adjusted Per Share Value based on latest NOSH - 93,744
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.77 55.34 42.02 28.44 14.46 50.82 38.00 -46.70%
EPS 1.27 4.03 2.93 2.04 0.88 3.89 2.78 -40.65%
DPS 0.00 2.21 0.78 0.78 0.00 2.02 0.72 -
NAPS 0.3137 0.3006 0.2888 0.2862 0.2851 0.2771 0.2642 12.11%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 4.27 3.68 3.28 2.95 2.94 2.74 2.60 -
P/RPS 3.76 0.87 1.02 1.35 2.65 0.70 0.89 161.10%
P/EPS 43.93 11.89 14.55 18.83 43.62 9.17 12.18 135.00%
EY 2.28 8.41 6.87 5.31 2.29 10.91 8.21 -57.40%
DY 0.00 4.62 1.83 2.03 0.00 5.66 2.12 -
P/NAPS 1.77 1.59 1.48 1.34 1.34 1.29 1.28 24.09%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 27/02/13 21/11/12 15/08/12 23/05/12 23/02/12 15/11/11 -
Price 4.37 4.14 3.56 3.11 2.78 2.83 2.84 -
P/RPS 3.85 0.97 1.10 1.42 2.50 0.72 0.97 150.47%
P/EPS 44.96 13.37 15.79 19.85 41.25 9.47 13.31 124.96%
EY 2.22 7.48 6.33 5.04 2.42 10.56 7.51 -55.59%
DY 0.00 4.11 1.69 1.93 0.00 5.48 1.94 -
P/NAPS 1.81 1.79 1.60 1.41 1.27 1.33 1.40 18.65%

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