[AHEALTH] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.89%
YoY- 0.61%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 122,493 130,927 106,210 101,680 104,202 106,359 95,993 17.69%
PBT 10,050 12,622 10,566 8,579 9,273 12,197 9,918 0.88%
Tax -2,496 -3,154 -2,923 -2,067 -2,440 -3,063 -2,020 15.19%
NP 7,554 9,468 7,643 6,512 6,833 9,134 7,898 -2.93%
-
NP to SH 7,554 9,468 7,643 6,479 6,812 9,113 7,890 -2.86%
-
Tax Rate 24.84% 24.99% 27.66% 24.09% 26.31% 25.11% 20.37% -
Total Cost 114,939 121,459 98,567 95,168 97,369 97,225 88,095 19.45%
-
Net Worth 246,006 244,601 235,161 225,030 223,006 225,949 216,569 8.89%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,100 - 5,621 - 3,748 - 10,312 -46.02%
Div Payout % 54.28% - 73.55% - 55.02% - 130.71% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 246,006 244,601 235,161 225,030 223,006 225,949 216,569 8.89%
NOSH 117,146 93,717 93,690 93,762 93,700 93,755 93,752 16.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.17% 7.23% 7.20% 6.40% 6.56% 8.59% 8.23% -
ROE 3.07% 3.87% 3.25% 2.88% 3.05% 4.03% 3.64% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 104.56 139.70 113.36 108.44 111.21 113.44 102.39 1.41%
EPS 6.42 10.07 6.50 6.91 7.27 9.72 8.42 -16.58%
DPS 3.50 0.00 6.00 0.00 4.00 0.00 11.00 -53.49%
NAPS 2.10 2.61 2.51 2.40 2.38 2.41 2.31 -6.17%
Adjusted Per Share Value based on latest NOSH - 93,762
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.01 18.18 14.75 14.12 14.47 14.77 13.33 17.70%
EPS 1.05 1.31 1.06 0.90 0.95 1.27 1.10 -3.06%
DPS 0.57 0.00 0.78 0.00 0.52 0.00 1.43 -45.92%
NAPS 0.3416 0.3396 0.3265 0.3124 0.3096 0.3137 0.3007 8.89%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.80 4.60 4.50 4.80 4.49 4.27 3.68 -
P/RPS 3.63 3.29 3.97 4.43 4.04 3.76 3.59 0.74%
P/EPS 58.93 45.53 55.16 69.46 61.76 43.93 43.73 22.06%
EY 1.70 2.20 1.81 1.44 1.62 2.28 2.29 -18.05%
DY 0.92 0.00 1.33 0.00 0.89 0.00 2.99 -54.52%
P/NAPS 1.81 1.76 1.79 2.00 1.89 1.77 1.59 9.04%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 21/05/14 26/02/14 20/11/13 21/08/13 22/05/13 27/02/13 -
Price 3.85 4.80 4.40 4.79 4.95 4.37 4.14 -
P/RPS 3.68 3.44 3.88 4.42 4.45 3.85 4.04 -6.04%
P/EPS 59.71 47.51 53.94 69.32 68.09 44.96 49.19 13.83%
EY 1.67 2.10 1.85 1.44 1.47 2.22 2.03 -12.23%
DY 0.91 0.00 1.36 0.00 0.81 0.00 2.66 -51.18%
P/NAPS 1.83 1.84 1.75 2.00 2.08 1.81 1.79 1.48%

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