[AHEALTH] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 6.43%
YoY- 63.44%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 329,006 313,718 306,382 297,172 289,975 282,719 278,013 11.89%
PBT 47,847 45,094 38,025 35,246 33,010 30,093 22,536 65.26%
Tax -7,310 -6,754 -6,855 -6,566 -5,817 -5,543 -4,665 34.94%
NP 40,537 38,340 31,170 28,680 27,193 24,550 17,871 72.72%
-
NP to SH 35,112 32,942 28,459 26,203 24,619 22,144 17,044 61.97%
-
Tax Rate 15.28% 14.98% 18.03% 18.63% 17.62% 18.42% 20.70% -
Total Cost 288,469 275,378 275,212 268,492 262,782 258,169 260,142 7.14%
-
Net Worth 190,200 182,760 169,543 166,785 149,977 149,922 150,030 17.15%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 12,183 12,183 14,617 14,617 14,806 14,806 7,308 40.63%
Div Payout % 34.70% 36.98% 51.36% 55.79% 60.14% 66.87% 42.88% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 190,200 182,760 169,543 166,785 149,977 149,922 150,030 17.15%
NOSH 93,694 93,723 93,670 93,699 74,988 74,961 75,015 15.99%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.32% 12.22% 10.17% 9.65% 9.38% 8.68% 6.43% -
ROE 18.46% 18.02% 16.79% 15.71% 16.42% 14.77% 11.36% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 351.15 334.73 327.08 317.15 386.69 377.15 370.61 -3.53%
EPS 37.47 35.15 30.38 27.96 32.83 29.54 22.72 39.63%
DPS 13.00 13.00 15.61 15.60 19.75 19.75 9.75 21.16%
NAPS 2.03 1.95 1.81 1.78 2.00 2.00 2.00 0.99%
Adjusted Per Share Value based on latest NOSH - 93,699
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 45.68 43.56 42.54 41.26 40.26 39.25 38.60 11.89%
EPS 4.88 4.57 3.95 3.64 3.42 3.07 2.37 61.92%
DPS 1.69 1.69 2.03 2.03 2.06 2.06 1.01 40.98%
NAPS 0.2641 0.2538 0.2354 0.2316 0.2082 0.2082 0.2083 17.16%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.90 2.59 2.53 2.44 2.81 1.87 1.77 -
P/RPS 0.83 0.77 0.77 0.77 0.73 0.50 0.48 44.11%
P/EPS 7.74 7.37 8.33 8.73 8.56 6.33 7.79 -0.42%
EY 12.92 13.57 12.01 11.46 11.68 15.80 12.84 0.41%
DY 4.48 5.02 6.17 6.39 7.03 10.56 5.51 -12.89%
P/NAPS 1.43 1.33 1.40 1.37 1.41 0.94 0.89 37.22%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 24/02/11 23/11/10 18/08/10 19/05/10 23/02/10 18/11/09 -
Price 3.00 2.68 2.52 2.56 3.20 2.05 1.84 -
P/RPS 0.85 0.80 0.77 0.81 0.83 0.54 0.50 42.48%
P/EPS 8.01 7.62 8.29 9.15 9.75 6.94 8.10 -0.74%
EY 12.49 13.11 12.06 10.92 10.26 14.41 12.35 0.75%
DY 4.33 4.85 6.19 6.09 6.17 9.63 5.30 -12.61%
P/NAPS 1.48 1.37 1.39 1.44 1.60 1.03 0.92 37.33%

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