[AHEALTH] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
15-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 29.92%
YoY- 1.41%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 204,804 104,126 366,002 273,672 181,805 92,822 313,718 -24.76%
PBT 23,660 12,327 35,778 26,464 20,339 11,601 45,094 -34.97%
Tax -8,949 -5,990 -7,381 -6,059 -4,557 -2,486 -6,754 20.65%
NP 14,711 6,337 28,397 20,405 15,782 9,115 38,340 -47.22%
-
NP to SH 14,682 6,320 28,004 20,004 15,397 8,874 32,941 -41.67%
-
Tax Rate 37.82% 48.59% 20.63% 22.90% 22.41% 21.43% 14.98% -
Total Cost 190,093 97,789 337,605 253,267 166,023 83,707 275,378 -21.91%
-
Net Worth 206,128 205,353 199,598 190,269 189,272 190,200 182,745 8.36%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 5,621 - 14,524 5,155 5,153 - 12,183 -40.31%
Div Payout % 38.29% - 51.87% 25.77% 33.47% - 36.98% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 206,128 205,353 199,598 190,269 189,272 190,200 182,745 8.36%
NOSH 93,694 93,768 93,708 93,728 93,699 93,694 93,715 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.18% 6.09% 7.76% 7.46% 8.68% 9.82% 12.22% -
ROE 7.12% 3.08% 14.03% 10.51% 8.13% 4.67% 18.03% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 218.59 111.05 390.58 291.98 194.03 99.07 334.76 -24.75%
EPS 15.67 6.74 29.88 21.35 16.43 9.47 35.15 -41.67%
DPS 6.00 0.00 15.50 5.50 5.50 0.00 13.00 -40.30%
NAPS 2.20 2.19 2.13 2.03 2.02 2.03 1.95 8.38%
Adjusted Per Share Value based on latest NOSH - 93,638
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.46 14.47 50.86 38.03 25.26 12.90 43.59 -24.75%
EPS 2.04 0.88 3.89 2.78 2.14 1.23 4.58 -41.70%
DPS 0.78 0.00 2.02 0.72 0.72 0.00 1.69 -40.30%
NAPS 0.2864 0.2854 0.2774 0.2644 0.263 0.2643 0.2539 8.36%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.95 2.94 2.74 2.60 3.05 2.90 2.59 -
P/RPS 1.35 2.65 0.70 0.89 1.57 2.93 0.77 45.44%
P/EPS 18.83 43.62 9.17 12.18 18.56 30.62 7.37 86.99%
EY 5.31 2.29 10.91 8.21 5.39 3.27 13.57 -46.53%
DY 2.03 0.00 5.66 2.12 1.80 0.00 5.02 -45.34%
P/NAPS 1.34 1.34 1.29 1.28 1.51 1.43 1.33 0.50%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 23/05/12 23/02/12 15/11/11 19/08/11 19/05/11 24/02/11 -
Price 3.11 2.78 2.83 2.84 2.92 3.00 2.68 -
P/RPS 1.42 2.50 0.72 0.97 1.50 3.03 0.80 46.65%
P/EPS 19.85 41.25 9.47 13.31 17.77 31.68 7.62 89.43%
EY 5.04 2.42 10.56 7.51 5.63 3.16 13.12 -47.18%
DY 1.93 0.00 5.48 1.94 1.88 0.00 4.85 -45.92%
P/NAPS 1.41 1.27 1.33 1.40 1.45 1.48 1.37 1.93%

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