[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -69.73%
YoY- 58.52%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 313,718 236,264 154,651 77,534 282,719 212,601 140,198 70.82%
PBT 45,094 25,767 16,675 8,848 30,093 17,835 11,522 147.73%
Tax -6,754 -5,118 -3,708 -1,930 -5,543 -3,806 -2,685 84.64%
NP 38,340 20,649 12,967 6,918 24,550 14,029 8,837 165.29%
-
NP to SH 32,941 19,726 12,504 6,704 22,144 13,411 8,445 147.18%
-
Tax Rate 14.98% 19.86% 22.24% 21.81% 18.42% 21.34% 23.30% -
Total Cost 275,378 215,615 141,684 70,616 258,169 198,572 131,361 63.57%
-
Net Worth 182,745 169,615 166,844 169,474 162,669 150,676 148,499 14.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 12,183 3,748 3,749 - 14,805 - 3,937 111.91%
Div Payout % 36.98% 19.00% 29.99% - 66.86% - 46.63% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 182,745 169,615 166,844 169,474 162,669 150,676 148,499 14.79%
NOSH 93,715 93,710 93,733 74,988 74,962 74,963 74,999 15.96%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.22% 8.74% 8.38% 8.92% 8.68% 6.60% 6.30% -
ROE 18.03% 11.63% 7.49% 3.96% 13.61% 8.90% 5.69% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 334.76 252.12 164.99 103.39 377.15 283.61 186.93 47.31%
EPS 35.15 21.05 13.34 8.94 29.54 17.89 11.26 113.15%
DPS 13.00 4.00 4.00 0.00 19.75 0.00 5.25 82.72%
NAPS 1.95 1.81 1.78 2.26 2.17 2.01 1.98 -1.00%
Adjusted Per Share Value based on latest NOSH - 74,988
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.59 32.83 21.49 10.77 39.29 29.54 19.48 70.82%
EPS 4.58 2.74 1.74 0.93 3.08 1.86 1.17 147.76%
DPS 1.69 0.52 0.52 0.00 2.06 0.00 0.55 110.92%
NAPS 0.2539 0.2357 0.2318 0.2355 0.226 0.2094 0.2064 14.76%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.59 2.53 2.44 2.81 1.87 1.77 1.40 -
P/RPS 0.77 1.00 1.48 2.72 0.50 0.62 0.75 1.76%
P/EPS 7.37 12.02 18.29 31.43 6.33 9.89 12.43 -29.35%
EY 13.57 8.32 5.47 3.18 15.80 10.11 8.04 41.62%
DY 5.02 1.58 1.64 0.00 10.56 0.00 3.75 21.39%
P/NAPS 1.33 1.40 1.37 1.24 0.86 0.88 0.71 51.78%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 18/08/10 19/05/10 23/02/10 18/11/09 19/08/09 -
Price 2.68 2.52 2.56 3.20 2.05 1.84 1.60 -
P/RPS 0.80 1.00 1.55 3.09 0.54 0.65 0.86 -4.69%
P/EPS 7.62 11.97 19.19 35.79 6.94 10.29 14.21 -33.92%
EY 13.12 8.35 5.21 2.79 14.41 9.72 7.04 51.26%
DY 4.85 1.59 1.56 0.00 9.63 0.00 3.28 29.69%
P/NAPS 1.37 1.39 1.44 1.42 0.94 0.92 0.81 41.82%

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