[AHEALTH] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.54%
YoY- -10.46%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 289,975 282,719 278,013 273,035 265,662 259,239 251,168 10.06%
PBT 33,010 30,093 22,536 21,303 19,941 19,019 18,991 44.61%
Tax -5,817 -5,543 -4,665 -4,547 -4,515 -3,911 -930 239.85%
NP 27,193 24,550 17,871 16,756 15,426 15,108 18,061 31.39%
-
NP to SH 24,619 22,144 17,044 16,032 15,048 14,776 17,938 23.52%
-
Tax Rate 17.62% 18.42% 20.70% 21.34% 22.64% 20.56% 4.90% -
Total Cost 262,782 258,169 260,142 256,279 250,236 244,131 233,107 8.32%
-
Net Worth 149,977 149,922 150,030 148,500 146,965 142,323 141,053 4.17%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 14,806 14,806 7,308 7,308 7,120 7,120 7,124 62.93%
Div Payout % 60.14% 66.87% 42.88% 45.59% 47.32% 48.19% 39.71% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 149,977 149,922 150,030 148,500 146,965 142,323 141,053 4.17%
NOSH 74,988 74,961 75,015 75,000 74,982 74,907 75,028 -0.03%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.38% 8.68% 6.43% 6.14% 5.81% 5.83% 7.19% -
ROE 16.42% 14.77% 11.36% 10.80% 10.24% 10.38% 12.72% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 386.69 377.15 370.61 364.05 354.30 346.08 334.76 10.10%
EPS 32.83 29.54 22.72 21.38 20.07 19.73 23.91 23.56%
DPS 19.75 19.75 9.75 9.75 9.50 9.50 9.50 62.96%
NAPS 2.00 2.00 2.00 1.98 1.96 1.90 1.88 4.21%
Adjusted Per Share Value based on latest NOSH - 75,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 40.29 39.29 38.63 37.94 36.92 36.02 34.90 10.05%
EPS 3.42 3.08 2.37 2.23 2.09 2.05 2.49 23.58%
DPS 2.06 2.06 1.02 1.02 0.99 0.99 0.99 63.06%
NAPS 0.2084 0.2083 0.2085 0.2064 0.2042 0.1978 0.196 4.17%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.81 1.87 1.77 1.40 1.24 1.30 1.69 -
P/RPS 0.73 0.50 0.48 0.38 0.35 0.38 0.50 28.72%
P/EPS 8.56 6.33 7.79 6.55 6.18 6.59 7.07 13.61%
EY 11.68 15.80 12.84 15.27 16.18 15.17 14.15 -12.01%
DY 7.03 10.56 5.51 6.96 7.66 7.31 5.62 16.11%
P/NAPS 1.41 0.94 0.89 0.71 0.63 0.68 0.90 34.92%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 23/02/10 18/11/09 19/08/09 20/05/09 27/02/09 19/11/08 -
Price 3.20 2.05 1.84 1.60 1.38 1.19 1.69 -
P/RPS 0.83 0.54 0.50 0.44 0.39 0.34 0.50 40.24%
P/EPS 9.75 6.94 8.10 7.49 6.88 6.03 7.07 23.92%
EY 10.26 14.41 12.35 13.36 14.54 16.58 14.15 -19.30%
DY 6.17 9.63 5.30 6.09 6.88 7.98 5.62 6.42%
P/NAPS 1.60 1.03 0.92 0.81 0.70 0.63 0.90 46.80%

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