[AHEALTH] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 37.35%
YoY- 3.6%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 312,241 210,561 106,359 398,604 302,611 204,804 104,126 107.80%
PBT 30,049 21,470 12,197 42,349 32,431 23,660 12,327 81.02%
Tax -7,570 -5,503 -3,063 -13,283 -11,263 -8,949 -5,990 16.87%
NP 22,479 15,967 9,134 29,066 21,168 14,711 6,337 132.41%
-
NP to SH 22,405 15,925 9,113 29,012 21,122 14,682 6,320 132.31%
-
Tax Rate 25.19% 25.63% 25.11% 31.37% 34.73% 37.82% 48.59% -
Total Cost 289,762 194,594 97,225 369,538 281,443 190,093 97,789 106.16%
-
Net Worth 224,893 223,081 225,949 216,495 208,033 206,128 205,353 6.24%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,748 3,749 - 15,932 5,622 5,621 - -
Div Payout % 16.73% 23.54% - 54.92% 26.62% 38.29% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 224,893 223,081 225,949 216,495 208,033 206,128 205,353 6.24%
NOSH 93,705 93,731 93,755 93,720 93,708 93,694 93,768 -0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 7.20% 7.58% 8.59% 7.29% 7.00% 7.18% 6.09% -
ROE 9.96% 7.14% 4.03% 13.40% 10.15% 7.12% 3.08% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 333.22 224.64 113.44 425.31 322.93 218.59 111.05 107.89%
EPS 23.91 16.99 9.72 30.96 22.54 15.67 6.74 132.42%
DPS 4.00 4.00 0.00 17.00 6.00 6.00 0.00 -
NAPS 2.40 2.38 2.41 2.31 2.22 2.20 2.19 6.28%
Adjusted Per Share Value based on latest NOSH - 93,752
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 43.39 29.26 14.78 55.39 42.05 28.46 14.47 107.80%
EPS 3.11 2.21 1.27 4.03 2.94 2.04 0.88 131.83%
DPS 0.52 0.52 0.00 2.21 0.78 0.78 0.00 -
NAPS 0.3125 0.31 0.314 0.3008 0.2891 0.2864 0.2854 6.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 4.80 4.49 4.27 3.68 3.28 2.95 2.94 -
P/RPS 1.44 2.00 3.76 0.87 1.02 1.35 2.65 -33.38%
P/EPS 20.08 26.43 43.93 11.89 14.55 18.83 43.62 -40.35%
EY 4.98 3.78 2.28 8.41 6.87 5.31 2.29 67.77%
DY 0.83 0.89 0.00 4.62 1.83 2.03 0.00 -
P/NAPS 2.00 1.89 1.77 1.59 1.48 1.34 1.34 30.57%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 21/08/13 22/05/13 27/02/13 21/11/12 15/08/12 23/05/12 -
Price 4.79 4.95 4.37 4.14 3.56 3.11 2.78 -
P/RPS 1.44 2.20 3.85 0.97 1.10 1.42 2.50 -30.74%
P/EPS 20.03 29.13 44.96 13.37 15.79 19.85 41.25 -38.19%
EY 4.99 3.43 2.22 7.48 6.33 5.04 2.42 61.93%
DY 0.84 0.81 0.00 4.11 1.69 1.93 0.00 -
P/NAPS 2.00 2.08 1.81 1.79 1.60 1.41 1.27 35.32%

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