[AHEALTH] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 40.69%
YoY- 6.07%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 253,420 130,927 418,451 312,241 210,561 106,359 398,604 -26.12%
PBT 22,672 12,622 40,615 30,049 21,470 12,197 42,349 -34.14%
Tax -5,650 -3,154 -10,493 -7,570 -5,503 -3,063 -13,283 -43.52%
NP 17,022 9,468 30,122 22,479 15,967 9,134 29,066 -30.07%
-
NP to SH 17,022 9,468 30,123 22,405 15,925 9,113 29,012 -29.98%
-
Tax Rate 24.92% 24.99% 25.84% 25.19% 25.63% 25.11% 31.37% -
Total Cost 236,398 121,459 388,329 289,762 194,594 97,225 369,538 -25.81%
-
Net Worth 246,006 244,601 235,264 224,893 223,081 225,949 216,495 8.91%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,100 - 9,373 3,748 3,749 - 15,932 -59.64%
Div Payout % 24.09% - 31.12% 16.73% 23.54% - 54.92% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 246,006 244,601 235,264 224,893 223,081 225,949 216,495 8.91%
NOSH 117,146 93,717 93,730 93,705 93,731 93,755 93,720 16.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.72% 7.23% 7.20% 7.20% 7.58% 8.59% 7.29% -
ROE 6.92% 3.87% 12.80% 9.96% 7.14% 4.03% 13.40% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 216.33 139.70 446.44 333.22 224.64 113.44 425.31 -36.35%
EPS 14.48 10.07 25.63 23.91 16.99 9.72 30.96 -39.83%
DPS 3.50 0.00 10.00 4.00 4.00 0.00 17.00 -65.23%
NAPS 2.10 2.61 2.51 2.40 2.38 2.41 2.31 -6.17%
Adjusted Per Share Value based on latest NOSH - 93,762
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.21 18.19 58.15 43.39 29.26 14.78 55.39 -26.13%
EPS 2.37 1.32 4.19 3.11 2.21 1.27 4.03 -29.87%
DPS 0.57 0.00 1.30 0.52 0.52 0.00 2.21 -59.58%
NAPS 0.3418 0.3399 0.3269 0.3125 0.31 0.314 0.3008 8.91%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.80 4.60 4.50 4.80 4.49 4.27 3.68 -
P/RPS 1.76 3.29 1.01 1.44 2.00 3.76 0.87 60.16%
P/EPS 26.15 45.53 14.00 20.08 26.43 43.93 11.89 69.36%
EY 3.82 2.20 7.14 4.98 3.78 2.28 8.41 -40.99%
DY 0.92 0.00 2.22 0.83 0.89 0.00 4.62 -65.99%
P/NAPS 1.81 1.76 1.79 2.00 1.89 1.77 1.59 9.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 26/02/14 20/11/13 21/08/13 22/05/13 27/02/13 -
Price 3.85 4.80 4.40 4.79 4.95 4.37 4.14 -
P/RPS 1.78 3.44 0.99 1.44 2.20 3.85 0.97 50.05%
P/EPS 26.50 47.51 13.69 20.03 29.13 44.96 13.37 57.98%
EY 3.77 2.10 7.30 4.99 3.43 2.22 7.48 -36.74%
DY 0.91 0.00 2.27 0.84 0.81 0.00 4.11 -63.50%
P/NAPS 1.83 1.84 1.75 2.00 2.08 1.81 1.79 1.48%

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