[AHEALTH] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[AHEALTH] APEX HEALTHCARE BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 8.61%
YoY- 66.97%
Quarter Report
Latest QR
Upcoming QR
AHEALTH's Result
AHEALTH's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 340,872 329,006 313,718 306,382 297,172 289,975 282,719 13.31%
PBT 48,758 47,847 45,094 38,025 35,246 33,010 30,093 38.07%
Tax -7,604 -7,310 -6,754 -6,855 -6,566 -5,817 -5,543 23.53%
NP 41,154 40,537 38,340 31,170 28,680 27,193 24,550 41.24%
-
NP to SH 35,835 35,112 32,942 28,459 26,203 24,619 22,144 37.95%
-
Tax Rate 15.60% 15.28% 14.98% 18.03% 18.63% 17.62% 18.42% -
Total Cost 299,718 288,469 275,378 275,212 268,492 262,782 258,169 10.49%
-
Net Worth 189,284 190,200 182,760 169,543 166,785 149,977 149,922 16.86%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 13,588 12,183 12,183 14,617 14,617 14,806 14,806 -5.57%
Div Payout % 37.92% 34.70% 36.98% 51.36% 55.79% 60.14% 66.87% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 189,284 190,200 182,760 169,543 166,785 149,977 149,922 16.86%
NOSH 93,705 93,694 93,723 93,670 93,699 74,988 74,961 16.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.07% 12.32% 12.22% 10.17% 9.65% 9.38% 8.68% -
ROE 18.93% 18.46% 18.02% 16.79% 15.71% 16.42% 14.77% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 363.77 351.15 334.73 327.08 317.15 386.69 377.15 -2.38%
EPS 38.24 37.47 35.15 30.38 27.96 32.83 29.54 18.83%
DPS 14.50 13.00 13.00 15.61 15.60 19.75 19.75 -18.66%
NAPS 2.02 2.03 1.95 1.81 1.78 2.00 2.00 0.66%
Adjusted Per Share Value based on latest NOSH - 93,670
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.37 45.72 43.59 42.57 41.29 40.29 39.29 13.31%
EPS 4.98 4.88 4.58 3.95 3.64 3.42 3.08 37.88%
DPS 1.89 1.69 1.69 2.03 2.03 2.06 2.06 -5.59%
NAPS 0.263 0.2643 0.254 0.2356 0.2318 0.2084 0.2083 16.86%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 3.05 2.90 2.59 2.53 2.44 2.81 1.87 -
P/RPS 0.84 0.83 0.77 0.77 0.77 0.73 0.50 41.45%
P/EPS 7.98 7.74 7.37 8.33 8.73 8.56 6.33 16.74%
EY 12.54 12.92 13.57 12.01 11.46 11.68 15.80 -14.31%
DY 4.75 4.48 5.02 6.17 6.39 7.03 10.56 -41.37%
P/NAPS 1.51 1.43 1.33 1.40 1.37 1.41 0.94 37.28%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 19/05/11 24/02/11 23/11/10 18/08/10 19/05/10 23/02/10 -
Price 2.92 3.00 2.68 2.52 2.56 3.20 2.05 -
P/RPS 0.80 0.85 0.80 0.77 0.81 0.83 0.54 30.04%
P/EPS 7.64 8.01 7.62 8.29 9.15 9.75 6.94 6.63%
EY 13.10 12.49 13.11 12.06 10.92 10.26 14.41 -6.17%
DY 4.97 4.33 4.85 6.19 6.09 6.17 9.63 -35.73%
P/NAPS 1.45 1.48 1.37 1.39 1.44 1.60 1.03 25.68%

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