[AHEALTH] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 74.75%
YoY- 8.47%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 130,927 418,451 312,241 210,561 106,359 398,604 302,611 -42.82%
PBT 12,622 40,615 30,049 21,470 12,197 42,349 32,431 -46.72%
Tax -3,154 -10,493 -7,570 -5,503 -3,063 -13,283 -11,263 -57.23%
NP 9,468 30,122 22,479 15,967 9,134 29,066 21,168 -41.54%
-
NP to SH 9,468 30,123 22,405 15,925 9,113 29,012 21,122 -41.45%
-
Tax Rate 24.99% 25.84% 25.19% 25.63% 25.11% 31.37% 34.73% -
Total Cost 121,459 388,329 289,762 194,594 97,225 369,538 281,443 -42.92%
-
Net Worth 244,601 235,264 224,893 223,081 225,949 216,495 208,033 11.41%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 9,373 3,748 3,749 - 15,932 5,622 -
Div Payout % - 31.12% 16.73% 23.54% - 54.92% 26.62% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 244,601 235,264 224,893 223,081 225,949 216,495 208,033 11.41%
NOSH 93,717 93,730 93,705 93,731 93,755 93,720 93,708 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.23% 7.20% 7.20% 7.58% 8.59% 7.29% 7.00% -
ROE 3.87% 12.80% 9.96% 7.14% 4.03% 13.40% 10.15% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 139.70 446.44 333.22 224.64 113.44 425.31 322.93 -42.82%
EPS 10.07 25.63 23.91 16.99 9.72 30.96 22.54 -41.58%
DPS 0.00 10.00 4.00 4.00 0.00 17.00 6.00 -
NAPS 2.61 2.51 2.40 2.38 2.41 2.31 2.22 11.40%
Adjusted Per Share Value based on latest NOSH - 93,700
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 18.19 58.15 43.39 29.26 14.78 55.39 42.05 -42.83%
EPS 1.32 4.19 3.11 2.21 1.27 4.03 2.94 -41.39%
DPS 0.00 1.30 0.52 0.52 0.00 2.21 0.78 -
NAPS 0.3399 0.3269 0.3125 0.31 0.314 0.3008 0.2891 11.40%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.60 4.50 4.80 4.49 4.27 3.68 3.28 -
P/RPS 3.29 1.01 1.44 2.00 3.76 0.87 1.02 118.46%
P/EPS 45.53 14.00 20.08 26.43 43.93 11.89 14.55 114.08%
EY 2.20 7.14 4.98 3.78 2.28 8.41 6.87 -53.22%
DY 0.00 2.22 0.83 0.89 0.00 4.62 1.83 -
P/NAPS 1.76 1.79 2.00 1.89 1.77 1.59 1.48 12.25%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 26/02/14 20/11/13 21/08/13 22/05/13 27/02/13 21/11/12 -
Price 4.80 4.40 4.79 4.95 4.37 4.14 3.56 -
P/RPS 3.44 0.99 1.44 2.20 3.85 0.97 1.10 113.99%
P/EPS 47.51 13.69 20.03 29.13 44.96 13.37 15.79 108.55%
EY 2.10 7.30 4.99 3.43 2.22 7.48 6.33 -52.10%
DY 0.00 2.27 0.84 0.81 0.00 4.11 1.69 -
P/NAPS 1.84 1.75 2.00 2.08 1.81 1.79 1.60 9.77%

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