[AHEALTH] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -68.57%
YoY- 3.9%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 499,237 375,932 253,420 130,927 418,451 312,241 210,561 77.52%
PBT 45,624 32,953 22,672 12,622 40,615 30,049 21,470 65.06%
Tax -11,647 -8,521 -5,650 -3,154 -10,493 -7,570 -5,503 64.62%
NP 33,977 24,432 17,022 9,468 30,122 22,479 15,967 65.21%
-
NP to SH 33,977 24,432 17,022 9,468 30,123 22,405 15,925 65.50%
-
Tax Rate 25.53% 25.86% 24.92% 24.99% 25.84% 25.19% 25.63% -
Total Cost 465,260 351,500 236,398 121,459 388,329 289,762 194,594 78.52%
-
Net Worth 260,064 249,520 246,006 244,601 235,264 224,893 223,081 10.73%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 11,128 4,100 4,100 - 9,373 3,748 3,749 106.12%
Div Payout % 32.75% 16.78% 24.09% - 31.12% 16.73% 23.54% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 260,064 249,520 246,006 244,601 235,264 224,893 223,081 10.73%
NOSH 117,146 117,146 117,146 93,717 93,730 93,705 93,731 15.98%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.81% 6.50% 6.72% 7.23% 7.20% 7.20% 7.58% -
ROE 13.06% 9.79% 6.92% 3.87% 12.80% 9.96% 7.14% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 426.17 320.91 216.33 139.70 446.44 333.22 224.64 53.07%
EPS 28.91 20.78 14.48 10.07 25.63 23.91 16.99 42.39%
DPS 9.50 3.50 3.50 0.00 10.00 4.00 4.00 77.72%
NAPS 2.22 2.13 2.10 2.61 2.51 2.40 2.38 -4.52%
Adjusted Per Share Value based on latest NOSH - 93,717
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 69.37 52.24 35.21 18.19 58.15 43.39 29.26 77.52%
EPS 4.72 3.39 2.37 1.32 4.19 3.11 2.21 65.61%
DPS 1.55 0.57 0.57 0.00 1.30 0.52 0.52 106.70%
NAPS 0.3614 0.3467 0.3418 0.3399 0.3269 0.3125 0.31 10.73%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 3.58 3.86 3.80 4.60 4.50 4.80 4.49 -
P/RPS 0.84 1.20 1.76 3.29 1.01 1.44 2.00 -43.82%
P/EPS 12.34 18.51 26.15 45.53 14.00 20.08 26.43 -39.73%
EY 8.10 5.40 3.82 2.20 7.14 4.98 3.78 65.98%
DY 2.65 0.91 0.92 0.00 2.22 0.83 0.89 106.55%
P/NAPS 1.61 1.81 1.81 1.76 1.79 2.00 1.89 -10.11%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 18/11/14 20/08/14 21/05/14 26/02/14 20/11/13 21/08/13 -
Price 3.64 3.70 3.85 4.80 4.40 4.79 4.95 -
P/RPS 0.85 1.15 1.78 3.44 0.99 1.44 2.20 -46.86%
P/EPS 12.55 17.74 26.50 47.51 13.69 20.03 29.13 -42.86%
EY 7.97 5.64 3.77 2.10 7.30 4.99 3.43 75.16%
DY 2.61 0.95 0.91 0.00 2.27 0.84 0.81 117.69%
P/NAPS 1.64 1.74 1.83 1.84 1.75 2.00 2.08 -14.61%

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