[AHEALTH] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 43.86%
YoY- 5.59%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 210,561 106,359 398,604 302,611 204,804 104,126 366,002 -30.85%
PBT 21,470 12,197 42,349 32,431 23,660 12,327 35,778 -28.87%
Tax -5,503 -3,063 -13,283 -11,263 -8,949 -5,990 -7,381 -17.79%
NP 15,967 9,134 29,066 21,168 14,711 6,337 28,397 -31.89%
-
NP to SH 15,925 9,113 29,012 21,122 14,682 6,320 28,004 -31.38%
-
Tax Rate 25.63% 25.11% 31.37% 34.73% 37.82% 48.59% 20.63% -
Total Cost 194,594 97,225 369,538 281,443 190,093 97,789 337,605 -30.76%
-
Net Worth 223,081 225,949 216,495 208,033 206,128 205,353 199,598 7.70%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,749 - 15,932 5,622 5,621 - 14,524 -59.49%
Div Payout % 23.54% - 54.92% 26.62% 38.29% - 51.87% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 223,081 225,949 216,495 208,033 206,128 205,353 199,598 7.70%
NOSH 93,731 93,755 93,720 93,708 93,694 93,768 93,708 0.01%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.58% 8.59% 7.29% 7.00% 7.18% 6.09% 7.76% -
ROE 7.14% 4.03% 13.40% 10.15% 7.12% 3.08% 14.03% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 224.64 113.44 425.31 322.93 218.59 111.05 390.58 -30.86%
EPS 16.99 9.72 30.96 22.54 15.67 6.74 29.88 -31.38%
DPS 4.00 0.00 17.00 6.00 6.00 0.00 15.50 -59.49%
NAPS 2.38 2.41 2.31 2.22 2.20 2.19 2.13 7.68%
Adjusted Per Share Value based on latest NOSH - 93,740
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.24 14.77 55.34 42.02 28.44 14.46 50.82 -30.84%
EPS 2.21 1.27 4.03 2.93 2.04 0.88 3.89 -31.42%
DPS 0.52 0.00 2.21 0.78 0.78 0.00 2.02 -59.56%
NAPS 0.3097 0.3137 0.3006 0.2888 0.2862 0.2851 0.2771 7.70%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.49 4.27 3.68 3.28 2.95 2.94 2.74 -
P/RPS 2.00 3.76 0.87 1.02 1.35 2.65 0.70 101.48%
P/EPS 26.43 43.93 11.89 14.55 18.83 43.62 9.17 102.65%
EY 3.78 2.28 8.41 6.87 5.31 2.29 10.91 -50.70%
DY 0.89 0.00 4.62 1.83 2.03 0.00 5.66 -70.90%
P/NAPS 1.89 1.77 1.59 1.48 1.34 1.34 1.29 29.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 22/05/13 27/02/13 21/11/12 15/08/12 23/05/12 23/02/12 -
Price 4.95 4.37 4.14 3.56 3.11 2.78 2.83 -
P/RPS 2.20 3.85 0.97 1.10 1.42 2.50 0.72 110.71%
P/EPS 29.13 44.96 13.37 15.79 19.85 41.25 9.47 111.65%
EY 3.43 2.22 7.48 6.33 5.04 2.42 10.56 -52.78%
DY 0.81 0.00 4.11 1.69 1.93 0.00 5.48 -72.07%
P/NAPS 2.08 1.81 1.79 1.60 1.41 1.27 1.33 34.76%

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