[AHEALTH] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 39.99%
YoY- -14.99%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 302,611 204,804 104,126 366,002 273,672 181,805 92,822 119.39%
PBT 32,431 23,660 12,327 35,778 26,464 20,339 11,601 98.07%
Tax -11,263 -8,949 -5,990 -7,381 -6,059 -4,557 -2,486 173.04%
NP 21,168 14,711 6,337 28,397 20,405 15,782 9,115 75.09%
-
NP to SH 21,122 14,682 6,320 28,004 20,004 15,397 8,874 77.98%
-
Tax Rate 34.73% 37.82% 48.59% 20.63% 22.90% 22.41% 21.43% -
Total Cost 281,443 190,093 97,789 337,605 253,267 166,023 83,707 123.93%
-
Net Worth 208,033 206,128 205,353 199,598 190,269 189,272 190,200 6.13%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,622 5,621 - 14,524 5,155 5,153 - -
Div Payout % 26.62% 38.29% - 51.87% 25.77% 33.47% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 208,033 206,128 205,353 199,598 190,269 189,272 190,200 6.13%
NOSH 93,708 93,694 93,768 93,708 93,728 93,699 93,694 0.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.00% 7.18% 6.09% 7.76% 7.46% 8.68% 9.82% -
ROE 10.15% 7.12% 3.08% 14.03% 10.51% 8.13% 4.67% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 322.93 218.59 111.05 390.58 291.98 194.03 99.07 119.36%
EPS 22.54 15.67 6.74 29.88 21.35 16.43 9.47 77.98%
DPS 6.00 6.00 0.00 15.50 5.50 5.50 0.00 -
NAPS 2.22 2.20 2.19 2.13 2.03 2.02 2.03 6.12%
Adjusted Per Share Value based on latest NOSH - 93,766
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 42.02 28.44 14.46 50.82 38.00 25.24 12.89 119.38%
EPS 2.93 2.04 0.88 3.89 2.78 2.14 1.23 78.08%
DPS 0.78 0.78 0.00 2.02 0.72 0.72 0.00 -
NAPS 0.2888 0.2862 0.2851 0.2771 0.2642 0.2628 0.2641 6.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 3.28 2.95 2.94 2.74 2.60 3.05 2.90 -
P/RPS 1.02 1.35 2.65 0.70 0.89 1.57 2.93 -50.41%
P/EPS 14.55 18.83 43.62 9.17 12.18 18.56 30.62 -39.02%
EY 6.87 5.31 2.29 10.91 8.21 5.39 3.27 63.81%
DY 1.83 2.03 0.00 5.66 2.12 1.80 0.00 -
P/NAPS 1.48 1.34 1.34 1.29 1.28 1.51 1.43 2.31%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 15/08/12 23/05/12 23/02/12 15/11/11 19/08/11 19/05/11 -
Price 3.56 3.11 2.78 2.83 2.84 2.92 3.00 -
P/RPS 1.10 1.42 2.50 0.72 0.97 1.50 3.03 -49.01%
P/EPS 15.79 19.85 41.25 9.47 13.31 17.77 31.68 -37.05%
EY 6.33 5.04 2.42 10.56 7.51 5.63 3.16 58.70%
DY 1.69 1.93 0.00 5.48 1.94 1.88 0.00 -
P/NAPS 1.60 1.41 1.27 1.33 1.40 1.45 1.48 5.31%

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