[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -68.59%
YoY- 44.19%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 418,451 312,241 210,561 106,359 398,604 302,611 204,804 60.80%
PBT 40,615 30,049 21,470 12,197 42,349 32,431 23,660 43.22%
Tax -10,493 -7,570 -5,503 -3,063 -13,283 -11,263 -8,949 11.16%
NP 30,122 22,479 15,967 9,134 29,066 21,168 14,711 61.03%
-
NP to SH 30,123 22,405 15,925 9,113 29,012 21,122 14,682 61.25%
-
Tax Rate 25.84% 25.19% 25.63% 25.11% 31.37% 34.73% 37.82% -
Total Cost 388,329 289,762 194,594 97,225 369,538 281,443 190,093 60.78%
-
Net Worth 235,264 224,893 223,081 225,949 216,495 208,033 206,128 9.18%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,373 3,748 3,749 - 15,932 5,622 5,621 40.48%
Div Payout % 31.12% 16.73% 23.54% - 54.92% 26.62% 38.29% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 235,264 224,893 223,081 225,949 216,495 208,033 206,128 9.18%
NOSH 93,730 93,705 93,731 93,755 93,720 93,708 93,694 0.02%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.20% 7.20% 7.58% 8.59% 7.29% 7.00% 7.18% -
ROE 12.80% 9.96% 7.14% 4.03% 13.40% 10.15% 7.12% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 446.44 333.22 224.64 113.44 425.31 322.93 218.59 60.76%
EPS 25.63 23.91 16.99 9.72 30.96 22.54 15.67 38.69%
DPS 10.00 4.00 4.00 0.00 17.00 6.00 6.00 40.44%
NAPS 2.51 2.40 2.38 2.41 2.31 2.22 2.20 9.15%
Adjusted Per Share Value based on latest NOSH - 93,755
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 58.15 43.39 29.26 14.78 55.39 42.05 28.46 60.80%
EPS 4.19 3.11 2.21 1.27 4.03 2.94 2.04 61.36%
DPS 1.30 0.52 0.52 0.00 2.21 0.78 0.78 40.44%
NAPS 0.3269 0.3125 0.31 0.314 0.3008 0.2891 0.2864 9.19%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.50 4.80 4.49 4.27 3.68 3.28 2.95 -
P/RPS 1.01 1.44 2.00 3.76 0.87 1.02 1.35 -17.54%
P/EPS 14.00 20.08 26.43 43.93 11.89 14.55 18.83 -17.88%
EY 7.14 4.98 3.78 2.28 8.41 6.87 5.31 21.75%
DY 2.22 0.83 0.89 0.00 4.62 1.83 2.03 6.12%
P/NAPS 1.79 2.00 1.89 1.77 1.59 1.48 1.34 21.22%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 20/11/13 21/08/13 22/05/13 27/02/13 21/11/12 15/08/12 -
Price 4.40 4.79 4.95 4.37 4.14 3.56 3.11 -
P/RPS 0.99 1.44 2.20 3.85 0.97 1.10 1.42 -21.32%
P/EPS 13.69 20.03 29.13 44.96 13.37 15.79 19.85 -21.88%
EY 7.30 4.99 3.43 2.22 7.48 6.33 5.04 27.92%
DY 2.27 0.84 0.81 0.00 4.11 1.69 1.93 11.39%
P/NAPS 1.75 2.00 2.08 1.81 1.79 1.60 1.41 15.44%

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