[AHEALTH] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.31%
YoY- -4.98%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 297,172 289,975 282,719 278,013 273,035 265,662 259,239 9.55%
PBT 35,246 33,010 30,093 22,536 21,303 19,941 19,019 51.04%
Tax -6,566 -5,817 -5,543 -4,665 -4,547 -4,515 -3,911 41.39%
NP 28,680 27,193 24,550 17,871 16,756 15,426 15,108 53.49%
-
NP to SH 26,203 24,619 22,144 17,044 16,032 15,048 14,776 46.66%
-
Tax Rate 18.63% 17.62% 18.42% 20.70% 21.34% 22.64% 20.56% -
Total Cost 268,492 262,782 258,169 260,142 256,279 250,236 244,131 6.56%
-
Net Worth 166,785 149,977 149,922 150,030 148,500 146,965 142,323 11.18%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 14,617 14,806 14,806 7,308 7,308 7,120 7,120 61.74%
Div Payout % 55.79% 60.14% 66.87% 42.88% 45.59% 47.32% 48.19% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 166,785 149,977 149,922 150,030 148,500 146,965 142,323 11.18%
NOSH 93,699 74,988 74,961 75,015 75,000 74,982 74,907 16.14%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.65% 9.38% 8.68% 6.43% 6.14% 5.81% 5.83% -
ROE 15.71% 16.42% 14.77% 11.36% 10.80% 10.24% 10.38% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 317.15 386.69 377.15 370.61 364.05 354.30 346.08 -5.66%
EPS 27.96 32.83 29.54 22.72 21.38 20.07 19.73 26.24%
DPS 15.60 19.75 19.75 9.75 9.75 9.50 9.50 39.31%
NAPS 1.78 2.00 2.00 2.00 1.98 1.96 1.90 -4.26%
Adjusted Per Share Value based on latest NOSH - 75,015
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 41.29 40.29 39.29 38.63 37.94 36.92 36.02 9.55%
EPS 3.64 3.42 3.08 2.37 2.23 2.09 2.05 46.78%
DPS 2.03 2.06 2.06 1.02 1.02 0.99 0.99 61.61%
NAPS 0.2318 0.2084 0.2083 0.2085 0.2064 0.2042 0.1978 11.18%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.44 2.81 1.87 1.77 1.40 1.24 1.30 -
P/RPS 0.77 0.73 0.50 0.48 0.38 0.35 0.38 60.33%
P/EPS 8.73 8.56 6.33 7.79 6.55 6.18 6.59 20.68%
EY 11.46 11.68 15.80 12.84 15.27 16.18 15.17 -17.09%
DY 6.39 7.03 10.56 5.51 6.96 7.66 7.31 -8.59%
P/NAPS 1.37 1.41 0.94 0.89 0.71 0.63 0.68 59.72%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 19/05/10 23/02/10 18/11/09 19/08/09 20/05/09 27/02/09 -
Price 2.56 3.20 2.05 1.84 1.60 1.38 1.19 -
P/RPS 0.81 0.83 0.54 0.50 0.44 0.39 0.34 78.66%
P/EPS 9.15 9.75 6.94 8.10 7.49 6.88 6.03 32.15%
EY 10.92 10.26 14.41 12.35 13.36 14.54 16.58 -24.35%
DY 6.09 6.17 9.63 5.30 6.09 6.88 7.98 -16.53%
P/NAPS 1.44 1.60 1.03 0.92 0.81 0.70 0.63 73.78%

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