[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -73.06%
YoY- 32.37%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 366,002 273,672 181,805 92,822 313,718 236,264 154,651 77.31%
PBT 35,778 26,464 20,339 11,601 45,094 25,767 16,675 66.12%
Tax -7,381 -6,059 -4,557 -2,486 -6,754 -5,118 -3,708 58.04%
NP 28,397 20,405 15,782 9,115 38,340 20,649 12,967 68.39%
-
NP to SH 28,004 20,004 15,397 8,874 32,941 19,726 12,504 70.92%
-
Tax Rate 20.63% 22.90% 22.41% 21.43% 14.98% 19.86% 22.24% -
Total Cost 337,605 253,267 166,023 83,707 275,378 215,615 141,684 78.11%
-
Net Worth 199,598 190,269 189,272 190,200 182,745 169,615 166,844 12.65%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 14,524 5,155 5,153 - 12,183 3,748 3,749 146.06%
Div Payout % 51.87% 25.77% 33.47% - 36.98% 19.00% 29.99% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 199,598 190,269 189,272 190,200 182,745 169,615 166,844 12.65%
NOSH 93,708 93,728 93,699 93,694 93,715 93,710 93,733 -0.01%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.76% 7.46% 8.68% 9.82% 12.22% 8.74% 8.38% -
ROE 14.03% 10.51% 8.13% 4.67% 18.03% 11.63% 7.49% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 390.58 291.98 194.03 99.07 334.76 252.12 164.99 77.34%
EPS 29.88 21.35 16.43 9.47 35.15 21.05 13.34 70.94%
DPS 15.50 5.50 5.50 0.00 13.00 4.00 4.00 146.09%
NAPS 2.13 2.03 2.02 2.03 1.95 1.81 1.78 12.67%
Adjusted Per Share Value based on latest NOSH - 93,694
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 50.86 38.03 25.26 12.90 43.59 32.83 21.49 77.31%
EPS 3.89 2.78 2.14 1.23 4.58 2.74 1.74 70.72%
DPS 2.02 0.72 0.72 0.00 1.69 0.52 0.52 146.50%
NAPS 0.2774 0.2644 0.263 0.2643 0.2539 0.2357 0.2318 12.68%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.74 2.60 3.05 2.90 2.59 2.53 2.44 -
P/RPS 0.70 0.89 1.57 2.93 0.77 1.00 1.48 -39.21%
P/EPS 9.17 12.18 18.56 30.62 7.37 12.02 18.29 -36.80%
EY 10.91 8.21 5.39 3.27 13.57 8.32 5.47 58.25%
DY 5.66 2.12 1.80 0.00 5.02 1.58 1.64 127.86%
P/NAPS 1.29 1.28 1.51 1.43 1.33 1.40 1.37 -3.92%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 15/11/11 19/08/11 19/05/11 24/02/11 23/11/10 18/08/10 -
Price 2.83 2.84 2.92 3.00 2.68 2.52 2.56 -
P/RPS 0.72 0.97 1.50 3.03 0.80 1.00 1.55 -39.93%
P/EPS 9.47 13.31 17.77 31.68 7.62 11.97 19.19 -37.47%
EY 10.56 7.51 5.63 3.16 13.12 8.35 5.21 59.95%
DY 5.48 1.94 1.88 0.00 4.85 1.59 1.56 130.55%
P/NAPS 1.33 1.40 1.45 1.48 1.37 1.39 1.44 -5.14%

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