[AHEALTH] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -22.98%
YoY- 39.79%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 104,202 106,359 95,993 97,807 100,678 104,126 92,330 8.40%
PBT 9,273 12,197 9,918 8,771 11,333 12,327 9,314 -0.29%
Tax -2,440 -3,063 -2,020 -2,314 -2,959 -5,990 -1,322 50.52%
NP 6,833 9,134 7,898 6,457 8,374 6,337 7,992 -9.92%
-
NP to SH 6,812 9,113 7,890 6,440 8,362 6,320 8,000 -10.17%
-
Tax Rate 26.31% 25.11% 20.37% 26.38% 26.11% 48.59% 14.19% -
Total Cost 97,369 97,225 88,095 91,350 92,304 97,789 84,338 10.06%
-
Net Worth 223,006 225,949 216,569 208,104 206,237 205,353 198,784 7.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 3,748 - 10,312 - 5,624 - 9,376 -45.76%
Div Payout % 55.02% - 130.71% - 67.26% - 117.21% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 223,006 225,949 216,569 208,104 206,237 205,353 198,784 7.97%
NOSH 93,700 93,755 93,752 93,740 93,744 93,768 93,766 -0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.56% 8.59% 8.23% 6.60% 8.32% 6.09% 8.66% -
ROE 3.05% 4.03% 3.64% 3.09% 4.05% 3.08% 4.02% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 111.21 113.44 102.39 104.34 107.40 111.05 98.47 8.45%
EPS 7.27 9.72 8.42 6.87 8.92 6.74 8.54 -10.18%
DPS 4.00 0.00 11.00 0.00 6.00 0.00 10.00 -45.74%
NAPS 2.38 2.41 2.31 2.22 2.20 2.19 2.12 8.02%
Adjusted Per Share Value based on latest NOSH - 93,740
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.48 14.78 13.34 13.59 13.99 14.47 12.83 8.40%
EPS 0.95 1.27 1.10 0.89 1.16 0.88 1.11 -9.86%
DPS 0.52 0.00 1.43 0.00 0.78 0.00 1.30 -45.74%
NAPS 0.3099 0.314 0.3009 0.2892 0.2866 0.2854 0.2762 7.98%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 4.49 4.27 3.68 3.28 2.95 2.94 2.74 -
P/RPS 4.04 3.76 3.59 3.14 2.75 2.65 2.78 28.32%
P/EPS 61.76 43.93 43.73 47.74 33.07 43.62 32.11 54.72%
EY 1.62 2.28 2.29 2.09 3.02 2.29 3.11 -35.28%
DY 0.89 0.00 2.99 0.00 2.03 0.00 3.65 -61.00%
P/NAPS 1.89 1.77 1.59 1.48 1.34 1.34 1.29 29.02%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 21/08/13 22/05/13 27/02/13 21/11/12 15/08/12 23/05/12 23/02/12 -
Price 4.95 4.37 4.14 3.56 3.11 2.78 2.83 -
P/RPS 4.45 3.85 4.04 3.41 2.90 2.50 2.87 33.99%
P/EPS 68.09 44.96 49.19 51.82 34.87 41.25 33.17 61.59%
EY 1.47 2.22 2.03 1.93 2.87 2.42 3.01 -38.01%
DY 0.81 0.00 2.66 0.00 1.93 0.00 3.53 -62.55%
P/NAPS 2.08 1.81 1.79 1.60 1.41 1.27 1.33 34.76%

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