[AHEALTH] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -23.23%
YoY- 58.52%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 77,454 81,613 77,117 77,534 70,118 72,403 69,920 7.04%
PBT 19,327 9,092 7,827 8,848 12,258 6,313 5,591 128.10%
Tax -1,636 -1,410 -1,778 -1,930 -1,737 -1,121 -1,029 36.10%
NP 17,691 7,682 6,049 6,918 10,521 5,192 4,562 146.22%
-
NP to SH 13,215 7,222 5,800 6,704 8,733 4,966 4,215 113.76%
-
Tax Rate 8.46% 15.51% 22.72% 21.81% 14.17% 17.76% 18.40% -
Total Cost 59,763 73,931 71,068 70,616 59,597 67,211 65,358 -5.77%
-
Net Worth 182,760 169,543 166,785 169,474 162,666 150,780 148,500 14.79%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 8,435 - 3,747 - 10,869 - 3,937 65.96%
Div Payout % 63.83% - 64.62% - 124.46% - 93.42% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 182,760 169,543 166,785 169,474 162,666 150,780 148,500 14.79%
NOSH 93,723 93,670 93,699 74,988 74,961 75,015 75,000 15.97%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 22.84% 9.41% 7.84% 8.92% 15.00% 7.17% 6.52% -
ROE 7.23% 4.26% 3.48% 3.96% 5.37% 3.29% 2.84% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 82.64 87.13 82.30 103.39 93.54 96.52 93.23 -7.70%
EPS 14.10 7.71 6.19 8.94 11.65 6.62 5.62 84.32%
DPS 9.00 0.00 4.00 0.00 14.50 0.00 5.25 43.09%
NAPS 1.95 1.81 1.78 2.26 2.17 2.01 1.98 -1.00%
Adjusted Per Share Value based on latest NOSH - 74,988
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 10.75 11.33 10.71 10.77 9.74 10.05 9.71 6.99%
EPS 1.83 1.00 0.81 0.93 1.21 0.69 0.59 112.24%
DPS 1.17 0.00 0.52 0.00 1.51 0.00 0.55 65.17%
NAPS 0.2538 0.2354 0.2316 0.2353 0.2259 0.2093 0.2062 14.80%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.59 2.53 2.44 2.81 1.87 1.77 1.40 -
P/RPS 3.13 2.90 2.96 2.72 2.00 1.83 1.50 63.07%
P/EPS 18.37 32.81 39.42 31.43 16.05 26.74 24.91 -18.32%
EY 5.44 3.05 2.54 3.18 6.23 3.74 4.01 22.47%
DY 3.47 0.00 1.64 0.00 7.75 0.00 3.75 -5.02%
P/NAPS 1.33 1.40 1.37 1.24 0.86 0.88 0.71 51.78%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 18/08/10 19/05/10 23/02/10 18/11/09 19/08/09 -
Price 2.68 2.52 2.56 3.20 2.05 1.84 1.60 -
P/RPS 3.24 2.89 3.11 3.09 2.19 1.91 1.72 52.35%
P/EPS 19.01 32.68 41.36 35.79 17.60 27.79 28.47 -23.54%
EY 5.26 3.06 2.42 2.79 5.68 3.60 3.51 30.85%
DY 3.36 0.00 1.56 0.00 7.07 0.00 3.28 1.61%
P/NAPS 1.37 1.39 1.44 1.42 0.94 0.92 0.81 41.82%

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