[AHEALTH] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -21.0%
YoY- -28.78%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 95,993 97,807 100,678 104,126 92,330 91,867 88,983 5.16%
PBT 9,918 8,771 11,333 12,327 9,314 6,125 8,738 8.76%
Tax -2,020 -2,314 -2,959 -5,990 -1,322 -1,502 -2,072 -1.67%
NP 7,898 6,457 8,374 6,337 7,992 4,623 6,666 11.91%
-
NP to SH 7,890 6,440 8,362 6,320 8,000 4,607 6,523 13.45%
-
Tax Rate 20.37% 26.38% 26.11% 48.59% 14.19% 24.52% 23.71% -
Total Cost 88,095 91,350 92,304 97,789 84,338 87,244 82,317 4.60%
-
Net Worth 216,569 208,104 206,237 205,353 198,784 190,085 189,284 9.34%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,312 - 5,624 - 9,376 - 5,153 58.46%
Div Payout % 130.71% - 67.26% - 117.21% - 79.01% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 216,569 208,104 206,237 205,353 198,784 190,085 189,284 9.34%
NOSH 93,752 93,740 93,744 93,768 93,766 93,638 93,705 0.03%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.23% 6.60% 8.32% 6.09% 8.66% 5.03% 7.49% -
ROE 3.64% 3.09% 4.05% 3.08% 4.02% 2.42% 3.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 102.39 104.34 107.40 111.05 98.47 98.11 94.96 5.12%
EPS 8.42 6.87 8.92 6.74 8.54 4.92 6.96 13.47%
DPS 11.00 0.00 6.00 0.00 10.00 0.00 5.50 58.40%
NAPS 2.31 2.22 2.20 2.19 2.12 2.03 2.02 9.31%
Adjusted Per Share Value based on latest NOSH - 93,768
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 13.34 13.59 13.99 14.47 12.83 12.77 12.36 5.19%
EPS 1.10 0.89 1.16 0.88 1.11 0.64 0.91 13.40%
DPS 1.43 0.00 0.78 0.00 1.30 0.00 0.72 57.67%
NAPS 0.3009 0.2892 0.2866 0.2854 0.2762 0.2641 0.263 9.34%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 3.68 3.28 2.95 2.94 2.74 2.60 3.05 -
P/RPS 3.59 3.14 2.75 2.65 2.78 2.65 3.21 7.70%
P/EPS 43.73 47.74 33.07 43.62 32.11 52.85 43.81 -0.12%
EY 2.29 2.09 3.02 2.29 3.11 1.89 2.28 0.29%
DY 2.99 0.00 2.03 0.00 3.65 0.00 1.80 40.04%
P/NAPS 1.59 1.48 1.34 1.34 1.29 1.28 1.51 3.48%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 21/11/12 15/08/12 23/05/12 23/02/12 15/11/11 19/08/11 -
Price 4.14 3.56 3.11 2.78 2.83 2.84 2.92 -
P/RPS 4.04 3.41 2.90 2.50 2.87 2.89 3.07 19.98%
P/EPS 49.19 51.82 34.87 41.25 33.17 57.72 41.95 11.14%
EY 2.03 1.93 2.87 2.42 3.01 1.73 2.38 -10.01%
DY 2.66 0.00 1.93 0.00 3.53 0.00 1.88 25.90%
P/NAPS 1.79 1.60 1.41 1.27 1.33 1.40 1.45 15.00%

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