[AHEALTH] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 66.99%
YoY- 48.76%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 273,672 181,805 92,822 313,718 236,264 154,651 77,534 131.64%
PBT 26,464 20,339 11,601 45,094 25,767 16,675 8,848 107.45%
Tax -6,059 -4,557 -2,486 -6,754 -5,118 -3,708 -1,930 114.25%
NP 20,405 15,782 9,115 38,340 20,649 12,967 6,918 105.53%
-
NP to SH 20,004 15,397 8,874 32,941 19,726 12,504 6,704 107.12%
-
Tax Rate 22.90% 22.41% 21.43% 14.98% 19.86% 22.24% 21.81% -
Total Cost 253,267 166,023 83,707 275,378 215,615 141,684 70,616 134.12%
-
Net Worth 190,269 189,272 190,200 182,745 169,615 166,844 169,474 8.01%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 5,155 5,153 - 12,183 3,748 3,749 - -
Div Payout % 25.77% 33.47% - 36.98% 19.00% 29.99% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 190,269 189,272 190,200 182,745 169,615 166,844 169,474 8.01%
NOSH 93,728 93,699 93,694 93,715 93,710 93,733 74,988 16.01%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.46% 8.68% 9.82% 12.22% 8.74% 8.38% 8.92% -
ROE 10.51% 8.13% 4.67% 18.03% 11.63% 7.49% 3.96% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 291.98 194.03 99.07 334.76 252.12 164.99 103.39 99.66%
EPS 21.35 16.43 9.47 35.15 21.05 13.34 8.94 78.57%
DPS 5.50 5.50 0.00 13.00 4.00 4.00 0.00 -
NAPS 2.03 2.02 2.03 1.95 1.81 1.78 2.26 -6.89%
Adjusted Per Share Value based on latest NOSH - 93,723
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 38.00 25.24 12.89 43.56 32.80 21.47 10.77 131.58%
EPS 2.78 2.14 1.23 4.57 2.74 1.74 0.93 107.37%
DPS 0.72 0.72 0.00 1.69 0.52 0.52 0.00 -
NAPS 0.2642 0.2628 0.2641 0.2537 0.2355 0.2317 0.2353 8.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.60 3.05 2.90 2.59 2.53 2.44 2.81 -
P/RPS 0.89 1.57 2.93 0.77 1.00 1.48 2.72 -52.48%
P/EPS 12.18 18.56 30.62 7.37 12.02 18.29 31.43 -46.81%
EY 8.21 5.39 3.27 13.57 8.32 5.47 3.18 88.08%
DY 2.12 1.80 0.00 5.02 1.58 1.64 0.00 -
P/NAPS 1.28 1.51 1.43 1.33 1.40 1.37 1.24 2.13%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 15/11/11 19/08/11 19/05/11 24/02/11 23/11/10 18/08/10 19/05/10 -
Price 2.84 2.92 3.00 2.68 2.52 2.56 3.20 -
P/RPS 0.97 1.50 3.03 0.80 1.00 1.55 3.09 -53.77%
P/EPS 13.31 17.77 31.68 7.62 11.97 19.19 35.79 -48.25%
EY 7.51 5.63 3.16 13.12 8.35 5.21 2.79 93.38%
DY 1.94 1.88 0.00 4.85 1.59 1.56 0.00 -
P/NAPS 1.40 1.45 1.48 1.37 1.39 1.44 1.42 -0.94%

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