[AHEALTH] QoQ 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- 23.88%
YoY- 3.9%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 123,305 122,512 122,493 130,927 106,210 101,680 104,202 11.84%
PBT 12,671 10,281 10,050 12,622 10,566 8,579 9,273 23.06%
Tax -3,126 -2,871 -2,496 -3,154 -2,923 -2,067 -2,440 17.90%
NP 9,545 7,410 7,554 9,468 7,643 6,512 6,833 24.88%
-
NP to SH 9,545 7,410 7,554 9,468 7,643 6,479 6,812 25.14%
-
Tax Rate 24.67% 27.93% 24.84% 24.99% 27.66% 24.09% 26.31% -
Total Cost 113,760 115,102 114,939 121,459 98,567 95,168 97,369 10.89%
-
Net Worth 260,064 249,520 246,006 244,601 235,161 225,030 223,006 10.76%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 7,028 - 4,100 - 5,621 - 3,748 51.88%
Div Payout % 73.64% - 54.28% - 73.55% - 55.02% -
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 260,064 249,520 246,006 244,601 235,161 225,030 223,006 10.76%
NOSH 117,146 117,146 117,146 93,717 93,690 93,762 93,700 16.00%
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 7.74% 6.05% 6.17% 7.23% 7.20% 6.40% 6.56% -
ROE 3.67% 2.97% 3.07% 3.87% 3.25% 2.88% 3.05% -
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 105.26 104.58 104.56 139.70 113.36 108.44 111.21 -3.58%
EPS 8.13 6.30 6.42 10.07 6.50 6.91 7.27 7.71%
DPS 6.00 0.00 3.50 0.00 6.00 0.00 4.00 30.94%
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 17.13 17.02 17.02 18.19 14.76 14.13 14.48 11.82%
EPS 1.33 1.03 1.05 1.32 1.06 0.90 0.95 25.06%
DPS 0.98 0.00 0.57 0.00 0.78 0.00 0.52 52.39%
NAPS 0.3614 0.3467 0.3418 0.3399 0.3268 0.3127 0.3099 10.76%
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 3.40 3.69 3.63 3.29 3.97 4.43 4.04 -10.83%
P/EPS 43.94 61.02 58.93 45.53 55.16 69.46 61.76 -20.25%
EY 2.28 1.64 1.70 2.20 1.81 1.44 1.62 25.50%
DY 1.68 0.00 0.92 0.00 1.33 0.00 0.89 52.56%
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 3.46 3.54 3.68 3.44 3.88 4.42 4.45 -15.40%
P/EPS 44.67 58.49 59.71 47.51 53.94 69.32 68.09 -24.44%
EY 2.24 1.71 1.67 2.10 1.85 1.44 1.47 32.31%
DY 1.65 0.00 0.91 0.00 1.36 0.00 0.81 60.48%
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